{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Intro","Capital base input","TAB input","Capital base tracking","TAB tracking","Capital base tracking summary","Tracking output"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":254,"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,"Gas Transmission Service Provider"]
[null,null,null,null,null,null,null,null,"RFM - Depreciation tracking module"]
[null,null,null,null,null,null,null,null,null,null,null,"Version:",1]
[null,null,null,null,null,null,null,null,null,null,null,"Date:","April 2020"]
[]
[]
[null,"Introduction",null,null,null,null,null,null,null,"Gas transmission module"]
[]
[]
[]
[]
[]
[null,null,"This attachment to the RFM is used by the AER to determine the forecast capital base and tax asset base (TAB) depreciation for a gas distribution service provider."]
[null,null,"It also calculates the actual tax depreciation for use in the RFM."]
[]
[null,null,"INSTRUCTIONS FOR USE"]
[null,null,"The RFM - depreciation tracking module handbook, which contains information on this depreciation tracking module, is available on the AER website at http://www.aer.gov.au"]
[]
[null,null,"a. Fill out input cells on the 'Capital base input' and 'TAB input' sheets. These input cells are highlighted blue. "]
[null,null,"This provides the data for the depreciation tracking calculations."]
[null,null,"In general, input expenditure data should be valued in nominal dollar terms of the year indicated."]
[null,null,"Units and basis for entry are specified where required for each data table."]
[null,null,"Not all input cells require an input - be sure to read and follow the instructions contained within the comments for each section heading."]
[null,null,"All relevant inputs are to be filled on an ongoing basis, with the details of past expenditure and asset lives to be preserved."]
[]
[null,null,"b. The values in the 'Tracking output' sheet"]
[null,null,"This sheet summarises the key outputs of the year-by-year tracking approach, which includes forecast capital base and TAB depreciation to be input into the PTRM"]
[null,null,"as well as actual tax depreciation for the current access arrangement period to be input into the RFM."]
[]
[null,null,"VERSION RECORD"]
[]
[null,null,"Version","Date",null,"Description"]
[null,null,1,"April 2020",null,"Initial module"]

{"sheet":"Capital base input","index":1,"n_rows":506,"n_cols":93,"rows_kept":281,"cut":true,"hidden":false,"merged":[[21,4,22,4],[398,4,399,4],[453,4,454,4]],"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$8)&\" - Capital base input - Gas TNSP \"&Intro!$I$3&\" - version \"& Intro!$M$4","v":"Amadeus - Capital base input - Gas TNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$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$9-2)","v":"2019-20"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2020-21"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85",{"$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":"2085-86"},"2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-00","2100-01","2101-02","2102-03","2103-04","2104-05","2105-06","2106-07"]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name","Amadeus"]
[null,null,null,null,"First regulatory year for tracking",null,null,"2021-22",{"$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$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$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$9), \"Input for next period\", \"\")","v":""},{"$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$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CN$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"CONCATENATE(LEFT(H9,4)&\"-\"&IF(RIGHT(H9, 2)<\"06\", \"0\",\"\")&RIGHT(H9,2)-1+H11)","v":"2021-26"}]
[null,null,null,null,"Years in regulatory period",null,null,5]
[]
[null,null,null,null,"Actual CPI Inflation Rate"]
[null,null,null,null,"Actual CPI (one year lagged)",{"$f":"G14/(1+F13)","v":1},1,{"$f":"G14*(1+G13)","v":1},{"$f":"H14*(1+H13)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BT14*(1+BT13)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Nominal vanilla WACC (fixed real time varying)"]
[null,null,null,null,"Nominal vanilla WACC index",{"$f":"G17/(1+G16)","v":1},1,{"$f":"G17*(1+H16)","v":1},1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Real vanilla WACC"]
[null,null,null,null,"Real vanilla WACC index",{"$f":"G19/(1+G18)","v":1},1,{"$f":"G19*(1+H18)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BS19*(1+BT18)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Starting capital base and actual gross capex - As commissioned ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"Capital base (closing as at \"&$G$4&\")\"","v":"Capital base (closing as at 2020-21)"},{"$f":"\"Actual gross capex (\"&$H$4&\")\"","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$22:H$22)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$22:I$22)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$22:J$22)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$22:K$22)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2025-26)"},{"$f":"IF(COUNTA($H$22:L$22)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:M$22)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:N$22)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:O$22)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:P$22)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:Q$22)<SUM($11:$11), \"Actual gross capex (\"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:R$22)<SUM($11:$11), \"Actual gross capex (\"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:S$22)<SUM($11:$11), \"Actual gross capex (\"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:T$22)<SUM($11:$11), \"Actual gross capex (\"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:U$22)<SUM($11:$11), \"Actual gross capex (\"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:V$22)<SUM($11:$11), \"Actual gross capex (\"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:W$22)<SUM($11:$11), \"Actual gross capex (\"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:X$22)<SUM($11:$11), \"Actual gross capex (\"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:Y$22)<SUM($11:$11), \"Actual gross capex (\"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:Z$22)<SUM($11:$11), \"Actual gross capex (\"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AA$22)<SUM($11:$11), \"Actual gross capex (\"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AB$22)<SUM($11:$11), \"Actual gross capex (\"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AC$22)<SUM($11:$11), \"Actual gross capex (\"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AD$22)<SUM($11:$11), \"Actual gross capex (\"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AE$22)<SUM($11:$11), \"Actual gross capex (\"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AF$22)<SUM($11:$11), \"Actual gross capex (\"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AG$22)<SUM($11:$11), \"Actual gross capex (\"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AH$22)<SUM($11:$11), \"Actual gross capex (\"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AI$22)<SUM($11:$11), \"Actual gross capex (\"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AJ$22)<SUM($11:$11), \"Actual gross capex (\"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AK$22)<SUM($11:$11), \"Actual gross capex (\"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AL$22)<SUM($11:$11), \"Actual gross capex (\"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AM$22)<SUM($11:$11), \"Actual gross capex (\"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AN$22)<SUM($11:$11), \"Actual gross capex (\"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AO$22)<SUM($11:$11), \"Actual gross capex (\"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AP$22)<SUM($11:$11), \"Actual gross capex (\"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AQ$22)<SUM($11:$11), \"Actual gross capex (\"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AR$22)<SUM($11:$11), \"Actual gross capex (\"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AS$22)<SUM($11:$11), \"Actual gross capex (\"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AT$22)<SUM($11:$11), \"Actual gross capex (\"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AU$22)<SUM($11:$11), \"Actual gross capex (\"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AV$22)<SUM($11:$11), \"Actual gross capex (\"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AW$22)<SUM($11:$11), \"Actual gross capex (\"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AX$22)<SUM($11:$11), \"Actual gross capex (\"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AY$22)<SUM($11:$11), \"Actual gross capex (\"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:AZ$22)<SUM($11:$11), \"Actual gross capex (\"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BA$22)<SUM($11:$11), \"Actual gross capex (\"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BB$22)<SUM($11:$11), \"Actual gross capex (\"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BC$22)<SUM($11:$11), \"Actual gross capex (\"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BD$22)<SUM($11:$11), \"Actual gross capex (\"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BE$22)<SUM($11:$11), \"Actual gross capex (\"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BF$22)<SUM($11:$11), \"Actual gross capex (\"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BG$22)<SUM($11:$11), \"Actual gross capex (\"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BH$22)<SUM($11:$11), \"Actual gross capex (\"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BI$22)<SUM($11:$11), \"Actual gross capex (\"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BJ$22)<SUM($11:$11), \"Actual gross capex (\"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BK$22)<SUM($11:$11), \"Actual gross capex (\"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BL$22)<SUM($11:$11), \"Actual gross capex (\"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BM$22)<SUM($11:$11), \"Actual gross capex (\"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BN$22)<SUM($11:$11), \"Actual gross capex (\"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BO$22)<SUM($11:$11), \"Actual gross capex (\"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BP$22)<SUM($11:$11), \"Actual gross capex (\"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BQ$22)<SUM($11:$11), \"Actual gross capex (\"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BR$22)<SUM($11:$11), \"Actual gross capex (\"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BS$22)<SUM($11:$11), \"Actual gross capex (\"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BT$22)<SUM($11:$11), \"Actual gross capex (\"&BU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BU$22)<SUM($11:$11), \"Actual gross capex (\"&BV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BV$22)<SUM($11:$11), \"Actual gross capex (\"&BW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BW$22)<SUM($11:$11), \"Actual gross capex (\"&BX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BX$22)<SUM($11:$11), \"Actual gross capex (\"&BY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BY$22)<SUM($11:$11), \"Actual gross capex (\"&BZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:BZ$22)<SUM($11:$11), \"Actual gross capex (\"&CA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CA$22)<SUM($11:$11), \"Actual gross capex (\"&CB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CB$22)<SUM($11:$11), \"Actual gross capex (\"&CC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CC$22)<SUM($11:$11), \"Actual gross capex (\"&CD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CD$22)<SUM($11:$11), \"Actual gross capex (\"&CE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CE$22)<SUM($11:$11), \"Actual gross capex (\"&CF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CF$22)<SUM($11:$11), \"Actual gross capex (\"&CG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CG$22)<SUM($11:$11), \"Actual gross capex (\"&CH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CH$22)<SUM($11:$11), \"Actual gross capex (\"&CI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CI$22)<SUM($11:$11), \"Actual gross capex (\"&CJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CJ$22)<SUM($11:$11), \"Actual gross capex (\"&CK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CK$22)<SUM($11:$11), \"Actual gross capex (\"&CL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CL$22)<SUM($11:$11), \"Actual gross capex (\"&CM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CM$22)<SUM($11:$11), \"Actual gross capex (\"&CN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$22:CN$22)<SUM($11:$11), \"Actual gross capex (\"&CO$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,"Pipelines"]
[null,null,null,2,"Compressors"]
[null,null,null,3,"Meter Station "]
[null,null,null,4,"SCADA"]
[null,null,null,5,"O&M Facilities"]
[null,null,null,6,"Buildings"]
[null,null,null,7,"Land and Easement"]
[null,null,null,8,"Corporate Assets (IT)"]
[null,null,null,9,"Leased Assets"]
[null,null,null,10,"Leased assets post 2021"]
[null,null,null,11,0]
[null,null,null,12,0]
[null,null,null,13,0]
[null,null,null,14,0]
[null,null,null,15,0]
[null,null,null,16,0]
[null,null,null,17,0]
[null,null,null,18,0]
[null,null,null,19,0]
[null,null,null,20,0]
[null,null,null,21,0]
[null,null,null,22,0]
[null,null,null,23,0]
[null,null,null,24,0]
[null,null,null,25,0]
[null,null,null,26,0]
[null,null,null,27,0]
[null,null,null,28,0]
[null,null,null,29,0]
[null,null,null,30,0]
[null,null,null,31,0]
[null,null,null,32,0]
[null,null,null,33,0]
[null,null,null,34,0]
[null,null,null,35,0]
[null,null,null,36,0]
[null,null,null,37,0]
[null,null,null,38,0]
[null,null,null,39,0]
[null,null,null,40,0]
[null,null,null,41,0]
[null,null,null,42,0]
[null,null,null,43,0]
[null,null,null,44,0]
[null,null,null,45,0]
[null,null,null,46,0]
[null,null,null,47,"Spare straight-line tax asset class"]
[null,null,null,48,"Buildings "]
[null,null,null,49,"In-house software"]
[null,null,null,50,"Equity raising costs"]
[null,null,null,null,"Total",null,{"$f":"SUM(G24:G73)","v":0},{"$f":"SUM(H24:H73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT24:BT73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset disposals - As decommissioned ($m, nominal)"]
[null,null,null,null,{"$f":"$E$22","v":"Asset class"},null,null,{"$f":"IF(H$22=\"\", \"\", \"Actual asset disposals \n(\"&H$4&\")\")","v":"Actual asset disposals \n(2021-22)"},"Actual asset disposals \n(2022-23)","Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","Actual asset disposals \n(2025-26)","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(AN$22=\"\", \"\", \"Actual asset disposals \n(\"&AN$4&\")\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"E24","v":"Pipelines"}]
[null,null,null,null,"Compressors"]
[null,null,null,null,"Meter Station "]
[null,null,null,null,"SCADA"]
[null,null,null,null,"O&M Facilities"]
[null,null,null,null,"Buildings"]
[null,null,null,null,"Land and Easement"]
[null,null,null,null,"Corporate Assets (IT)"]
[null,null,null,null,"Leased Assets"]
[null,null,null,null,"Leased assets post 2021"]
[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,{"$f":"E56","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class"]
[null,null,null,null,"Buildings "]
[null,null,null,null,"Equity raising costs"]
[]
[null,null,null,null,{"$f":"E24","v":"Pipelines"}]
[null,null,null,null,"O&M Facilities"]
[null,null,null,null,"Corporate Assets (IT)"]
[null,null,null,null,"Leased Assets"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E56","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Equity raising costs"]
[null,null,null,"Asset adjustments (as commissioned) - Capital base ($m, nominal)"]
[null,null,null,null,{"$f":"$E$22","v":"Asset class"},null,null,{"$f":"IF(H11<1, \"Final year capital base adjustments (\" & H$4 & \")\", \"\")","v":""},{"$f":"IF(COUNTA($H$184:H$184)=SUM($H$11:I$11)-1, \"Final year capital base adjustments (\" & I$4 & \")\", IF(OR(I$185:I$234<>\"\"), \"Mid-period asset adjustment (\" & I$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:I$184)=SUM($H$11:J$11)-1, \"Final year capital base adjustments (\" & J$4 & \")\", IF(OR(J$185:J$234<>\"\"), \"Mid-period asset adjustment (\" & J$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:J$184)=SUM($H$11:K$11)-1, \"Final year capital base adjustments (\" & K$4 & \")\", IF(OR(K$185:K$234<>\"\"), \"Mid-period asset adjustment (\" & K$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:K$184)=SUM($H$11:L$11)-1, \"Final year capital base adjustments (\" & L$4 & \")\", IF(OR(L$185:L$234<>\"\"), \"Mid-period asset adjustment (\" & L$4 & \")\", \"\"))","v":"Final year capital base adjustments (2025-26)"},{"$f":"IF(COUNTA($H$184:L$184)=SUM($H$11:M$11)-1, \"Final year capital base adjustments (\" & M$4 & \")\", IF(OR(M$185:M$234<>\"\"), \"Mid-period asset adjustment (\" & M$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:M$184)=SUM($H$11:N$11)-1, \"Final year capital base adjustments (\" & N$4 & \")\", IF(OR(N$185:N$234<>\"\"), \"Mid-period asset adjustment (\" & N$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:N$184)=SUM($H$11:O$11)-1, \"Final year capital base adjustments (\" & O$4 & \")\", IF(OR(O$185:O$234<>\"\"), \"Mid-period asset adjustment (\" & O$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:O$184)=SUM($H$11:P$11)-1, \"Final year capital base adjustments (\" & P$4 & \")\", IF(OR(P$185:P$234<>\"\"), \"Mid-period asset adjustment (\" & P$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:P$184)=SUM($H$11:Q$11)-1, \"Final year capital base adjustments (\" & Q$4 & \")\", IF(OR(Q$185:Q$234<>\"\"), \"Mid-period asset adjustment (\" & Q$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:Q$184)=SUM($H$11:R$11)-1, \"Final year capital base adjustments (\" & R$4 & \")\", IF(OR(R$185:R$234<>\"\"), \"Mid-period asset adjustment (\" & R$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:R$184)=SUM($H$11:S$11)-1, \"Final year capital base adjustments (\" & S$4 & \")\", IF(OR(S$185:S$234<>\"\"), \"Mid-period asset adjustment (\" & S$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:S$184)=SUM($H$11:T$11)-1, \"Final year capital base adjustments (\" & T$4 & \")\", IF(OR(T$185:T$234<>\"\"), \"Mid-period asset adjustment (\" & T$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:T$184)=SUM($H$11:U$11)-1, \"Final year capital base adjustments (\" & U$4 & \")\", IF(OR(U$185:U$234<>\"\"), \"Mid-period asset adjustment (\" & U$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:U$184)=SUM($H$11:V$11)-1, \"Final year capital base adjustments (\" & V$4 & \")\", IF(OR(V$185:V$234<>\"\"), \"Mid-period asset adjustment (\" & V$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:V$184)=SUM($H$11:W$11)-1, \"Final year capital base adjustments (\" & W$4 & \")\", IF(OR(W$185:W$234<>\"\"), \"Mid-period asset adjustment (\" & W$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:W$184)=SUM($H$11:X$11)-1, \"Final year capital base adjustments (\" & X$4 & \")\", IF(OR(X$185:X$234<>\"\"), \"Mid-period asset adjustment (\" & X$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:X$184)=SUM($H$11:Y$11)-1, \"Final year capital base adjustments (\" & Y$4 & \")\", IF(OR(Y$185:Y$234<>\"\"), \"Mid-period asset adjustment (\" & Y$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:Y$184)=SUM($H$11:Z$11)-1, \"Final year capital base adjustments (\" & Z$4 & \")\", IF(OR(Z$185:Z$234<>\"\"), \"Mid-period asset adjustment (\" & Z$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:Z$184)=SUM($H$11:AA$11)-1, \"Final year capital base adjustments (\" & AA$4 & \")\", IF(OR(AA$185:AA$234<>\"\"), \"Mid-period asset adjustment (\" & AA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AA$184)=SUM($H$11:AB$11)-1, \"Final year capital base adjustments (\" & AB$4 & \")\", IF(OR(AB$185:AB$234<>\"\"), \"Mid-period asset adjustment (\" & AB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AB$184)=SUM($H$11:AC$11)-1, \"Final year capital base adjustments (\" & AC$4 & \")\", IF(OR(AC$185:AC$234<>\"\"), \"Mid-period asset adjustment (\" & AC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AC$184)=SUM($H$11:AD$11)-1, \"Final year capital base adjustments (\" & AD$4 & \")\", IF(OR(AD$185:AD$234<>\"\"), \"Mid-period asset adjustment (\" & AD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AD$184)=SUM($H$11:AE$11)-1, \"Final year capital base adjustments (\" & AE$4 & \")\", IF(OR(AE$185:AE$234<>\"\"), \"Mid-period asset adjustment (\" & AE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AE$184)=SUM($H$11:AF$11)-1, \"Final year capital base adjustments (\" & AF$4 & \")\", IF(OR(AF$185:AF$234<>\"\"), \"Mid-period asset adjustment (\" & AF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AF$184)=SUM($H$11:AG$11)-1, \"Final year capital base adjustments (\" & AG$4 & \")\", IF(OR(AG$185:AG$234<>\"\"), \"Mid-period asset adjustment (\" & AG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AG$184)=SUM($H$11:AH$11)-1, \"Final year capital base adjustments (\" & AH$4 & \")\", IF(OR(AH$185:AH$234<>\"\"), \"Mid-period asset adjustment (\" & AH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AH$184)=SUM($H$11:AI$11)-1, \"Final year capital base adjustments (\" & AI$4 & \")\", IF(OR(AI$185:AI$234<>\"\"), \"Mid-period asset adjustment (\" & AI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AI$184)=SUM($H$11:AJ$11)-1, \"Final year capital base adjustments (\" & AJ$4 & \")\", IF(OR(AJ$185:AJ$234<>\"\"), \"Mid-period asset adjustment (\" & AJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AJ$184)=SUM($H$11:AK$11)-1, \"Final year capital base adjustments (\" & AK$4 & \")\", IF(OR(AK$185:AK$234<>\"\"), \"Mid-period asset adjustment (\" & AK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AK$184)=SUM($H$11:AL$11)-1, \"Final year capital base adjustments (\" & AL$4 & \")\", IF(OR(AL$185:AL$234<>\"\"), \"Mid-period asset adjustment (\" & AL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AL$184)=SUM($H$11:AM$11)-1, \"Final year capital base adjustments (\" & AM$4 & \")\", IF(OR(AM$185:AM$234<>\"\"), \"Mid-period asset adjustment (\" & AM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AM$184)=SUM($H$11:AN$11)-1, \"Final year capital base adjustments (\" & AN$4 & \")\", IF(OR(AN$185:AN$234<>\"\"), \"Mid-period asset adjustment (\" & AN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AN$184)=SUM($H$11:AO$11)-1, \"Final year capital base adjustments (\" & AO$4 & \")\", IF(OR(AO$185:AO$234<>\"\"), \"Mid-period asset adjustment (\" & AO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AO$184)=SUM($H$11:AP$11)-1, \"Final year capital base adjustments (\" & AP$4 & \")\", IF(OR(AP$185:AP$234<>\"\"), \"Mid-period asset adjustment (\" & AP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AP$184)=SUM($H$11:AQ$11)-1, \"Final year capital base adjustments (\" & AQ$4 & \")\", IF(OR(AQ$185:AQ$234<>\"\"), \"Mid-period asset adjustment (\" & AQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AQ$184)=SUM($H$11:AR$11)-1, \"Final year capital base adjustments (\" & AR$4 & \")\", IF(OR(AR$185:AR$234<>\"\"), \"Mid-period asset adjustment (\" & AR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AR$184)=SUM($H$11:AS$11)-1, \"Final year capital base adjustments (\" & AS$4 & \")\", IF(OR(AS$185:AS$234<>\"\"), \"Mid-period asset adjustment (\" & AS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AS$184)=SUM($H$11:AT$11)-1, \"Final year capital base adjustments (\" & AT$4 & \")\", IF(OR(AT$185:AT$234<>\"\"), \"Mid-period asset adjustment (\" & AT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AT$184)=SUM($H$11:AU$11)-1, \"Final year capital base adjustments (\" & AU$4 & \")\", IF(OR(AU$185:AU$234<>\"\"), \"Mid-period asset adjustment (\" & AU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AU$184)=SUM($H$11:AV$11)-1, \"Final year capital base adjustments (\" & AV$4 & \")\", IF(OR(AV$185:AV$234<>\"\"), \"Mid-period asset adjustment (\" & AV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AV$184)=SUM($H$11:AW$11)-1, \"Final year capital base adjustments (\" & AW$4 & \")\", IF(OR(AW$185:AW$234<>\"\"), \"Mid-period asset adjustment (\" & AW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AW$184)=SUM($H$11:AX$11)-1, \"Final year capital base adjustments (\" & AX$4 & \")\", IF(OR(AX$185:AX$234<>\"\"), \"Mid-period asset adjustment (\" & AX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AX$184)=SUM($H$11:AY$11)-1, \"Final year capital base adjustments (\" & AY$4 & \")\", IF(OR(AY$185:AY$234<>\"\"), \"Mid-period asset adjustment (\" & AY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AY$184)=SUM($H$11:AZ$11)-1, \"Final year capital base adjustments (\" & AZ$4 & \")\", IF(OR(AZ$185:AZ$234<>\"\"), \"Mid-period asset adjustment (\" & AZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:AZ$184)=SUM($H$11:BA$11)-1, \"Final year capital base adjustments (\" & BA$4 & \")\", IF(OR(BA$185:BA$234<>\"\"), \"Mid-period asset adjustment (\" & BA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BA$184)=SUM($H$11:BB$11)-1, \"Final year capital base adjustments (\" & BB$4 & \")\", IF(OR(BB$185:BB$234<>\"\"), \"Mid-period asset adjustment (\" & BB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BB$184)=SUM($H$11:BC$11)-1, \"Final year capital base adjustments (\" & BC$4 & \")\", IF(OR(BC$185:BC$234<>\"\"), \"Mid-period asset adjustment (\" & BC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BC$184)=SUM($H$11:BD$11)-1, \"Final year capital base adjustments (\" & BD$4 & \")\", IF(OR(BD$185:BD$234<>\"\"), \"Mid-period asset adjustment (\" & BD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BD$184)=SUM($H$11:BE$11)-1, \"Final year capital base adjustments (\" & BE$4 & \")\", IF(OR(BE$185:BE$234<>\"\"), \"Mid-period asset adjustment (\" & BE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BE$184)=SUM($H$11:BF$11)-1, \"Final year capital base adjustments (\" & BF$4 & \")\", IF(OR(BF$185:BF$234<>\"\"), \"Mid-period asset adjustment (\" & BF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BF$184)=SUM($H$11:BG$11)-1, \"Final year capital base adjustments (\" & BG$4 & \")\", IF(OR(BG$185:BG$234<>\"\"), \"Mid-period asset adjustment (\" & BG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BG$184)=SUM($H$11:BH$11)-1, \"Final year capital base adjustments (\" & BH$4 & \")\", IF(OR(BH$185:BH$234<>\"\"), \"Mid-period asset adjustment (\" & BH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BH$184)=SUM($H$11:BI$11)-1, \"Final year capital base adjustments (\" & BI$4 & \")\", IF(OR(BI$185:BI$234<>\"\"), \"Mid-period asset adjustment (\" & BI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BI$184)=SUM($H$11:BJ$11)-1, \"Final year capital base adjustments (\" & BJ$4 & \")\", IF(OR(BJ$185:BJ$234<>\"\"), \"Mid-period asset adjustment (\" & BJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BJ$184)=SUM($H$11:BK$11)-1, \"Final year capital base adjustments (\" & BK$4 & \")\", IF(OR(BK$185:BK$234<>\"\"), \"Mid-period asset adjustment (\" & BK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BK$184)=SUM($H$11:BL$11)-1, \"Final year capital base adjustments (\" & BL$4 & \")\", IF(OR(BL$185:BL$234<>\"\"), \"Mid-period asset adjustment (\" & BL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BL$184)=SUM($H$11:BM$11)-1, \"Final year capital base adjustments (\" & BM$4 & \")\", IF(OR(BM$185:BM$234<>\"\"), \"Mid-period asset adjustment (\" & BM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BM$184)=SUM($H$11:BN$11)-1, \"Final year capital base adjustments (\" & BN$4 & \")\", IF(OR(BN$185:BN$234<>\"\"), \"Mid-period asset adjustment (\" & BN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BN$184)=SUM($H$11:BO$11)-1, \"Final year capital base adjustments (\" & BO$4 & \")\", IF(OR(BO$185:BO$234<>\"\"), \"Mid-period asset adjustment (\" & BO$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BO$184)=SUM($H$11:BP$11)-1, \"Final year capital base adjustments (\" & BP$4 & \")\", IF(OR(BP$185:BP$234<>\"\"), \"Mid-period asset adjustment (\" & BP$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BP$184)=SUM($H$11:BQ$11)-1, \"Final year capital base adjustments (\" & BQ$4 & \")\", IF(OR(BQ$185:BQ$234<>\"\"), \"Mid-period asset adjustment (\" & BQ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BQ$184)=SUM($H$11:BR$11)-1, \"Final year capital base adjustments (\" & BR$4 & \")\", IF(OR(BR$185:BR$234<>\"\"), \"Mid-period asset adjustment (\" & BR$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BR$184)=SUM($H$11:BS$11)-1, \"Final year capital base adjustments (\" & BS$4 & \")\", IF(OR(BS$185:BS$234<>\"\"), \"Mid-period asset adjustment (\" & BS$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BS$184)=SUM($H$11:BT$11)-1, \"Final year capital base adjustments (\" & BT$4 & \")\", IF(OR(BT$185:BT$234<>\"\"), \"Mid-period asset adjustment (\" & BT$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BT$184)=SUM($H$11:BU$11)-1, \"Final year capital base adjustments (\" & BU$4 & \")\", IF(OR(BU$185:BU$234<>\"\"), \"Mid-period asset adjustment (\" & BU$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BU$184)=SUM($H$11:BV$11)-1, \"Final year capital base adjustments (\" & BV$4 & \")\", IF(OR(BV$185:BV$234<>\"\"), \"Mid-period asset adjustment (\" & BV$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BV$184)=SUM($H$11:BW$11)-1, \"Final year capital base adjustments (\" & BW$4 & \")\", IF(OR(BW$185:BW$234<>\"\"), \"Mid-period asset adjustment (\" & BW$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BW$184)=SUM($H$11:BX$11)-1, \"Final year capital base adjustments (\" & BX$4 & \")\", IF(OR(BX$185:BX$234<>\"\"), \"Mid-period asset adjustment (\" & BX$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BX$184)=SUM($H$11:BY$11)-1, \"Final year capital base adjustments (\" & BY$4 & \")\", IF(OR(BY$185:BY$234<>\"\"), \"Mid-period asset adjustment (\" & BY$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BY$184)=SUM($H$11:BZ$11)-1, \"Final year capital base adjustments (\" & BZ$4 & \")\", IF(OR(BZ$185:BZ$234<>\"\"), \"Mid-period asset adjustment (\" & BZ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:BZ$184)=SUM($H$11:CA$11)-1, \"Final year capital base adjustments (\" & CA$4 & \")\", IF(OR(CA$185:CA$234<>\"\"), \"Mid-period asset adjustment (\" & CA$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CA$184)=SUM($H$11:CB$11)-1, \"Final year capital base adjustments (\" & CB$4 & \")\", IF(OR(CB$185:CB$234<>\"\"), \"Mid-period asset adjustment (\" & CB$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CB$184)=SUM($H$11:CC$11)-1, \"Final year capital base adjustments (\" & CC$4 & \")\", IF(OR(CC$185:CC$234<>\"\"), \"Mid-period asset adjustment (\" & CC$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CC$184)=SUM($H$11:CD$11)-1, \"Final year capital base adjustments (\" & CD$4 & \")\", IF(OR(CD$185:CD$234<>\"\"), \"Mid-period asset adjustment (\" & CD$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CD$184)=SUM($H$11:CE$11)-1, \"Final year capital base adjustments (\" & CE$4 & \")\", IF(OR(CE$185:CE$234<>\"\"), \"Mid-period asset adjustment (\" & CE$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CE$184)=SUM($H$11:CF$11)-1, \"Final year capital base adjustments (\" & CF$4 & \")\", IF(OR(CF$185:CF$234<>\"\"), \"Mid-period asset adjustment (\" & CF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CF$184)=SUM($H$11:CG$11)-1, \"Final year capital base adjustments (\" & CG$4 & \")\", IF(OR(CG$185:CG$234<>\"\"), \"Mid-period asset adjustment (\" & CG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CG$184)=SUM($H$11:CH$11)-1, \"Final year capital base adjustments (\" & CH$4 & \")\", IF(OR(CH$185:CH$234<>\"\"), \"Mid-period asset adjustment (\" & CH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CH$184)=SUM($H$11:CI$11)-1, \"Final year capital base adjustments (\" & CI$4 & \")\", IF(OR(CI$185:CI$234<>\"\"), \"Mid-period asset adjustment (\" & CI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CI$184)=SUM($H$11:CJ$11)-1, \"Final year capital base adjustments (\" & CJ$4 & \")\", IF(OR(CJ$185:CJ$234<>\"\"), \"Mid-period asset adjustment (\" & CJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CJ$184)=SUM($H$11:CK$11)-1, \"Final year capital base adjustments (\" & CK$4 & \")\", IF(OR(CK$185:CK$234<>\"\"), \"Mid-period asset adjustment (\" & CK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CK$184)=SUM($H$11:CL$11)-1, \"Final year capital base adjustments (\" & CL$4 & \")\", IF(OR(CL$185:CL$234<>\"\"), \"Mid-period asset adjustment (\" & CL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CL$184)=SUM($H$11:CM$11)-1, \"Final year capital base adjustments (\" & CM$4 & \")\", IF(OR(CM$185:CM$234<>\"\"), \"Mid-period asset adjustment (\" & CM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CM$184)=SUM($H$11:CN$11)-1, \"Final year capital base adjustments (\" & CN$4 & \")\", IF(OR(CN$185:CN$234<>\"\"), \"Mid-period asset adjustment (\" & CN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$184:CN$184)=SUM($H$11:CO$11)-1, \"Final year capital base adjustments (\" & CO$4 & \")\", IF(OR(CO$185:CO$234<>\"\"), \"Mid-period asset adjustment (\" & CO$4 & \")\", \"\"))","v":""}]
[null,null,null,null,"Meter Station "]
[null,null,null,null,"Buildings"]
[null,null,null,null,"Leased assets post 2021"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings "]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H185:H234)","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,{"$f":"SUM(BS185:BS234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E24","v":"Pipelines"}]
[null,null,null,null,"Meter Station "]
[null,null,null,null,"Land and Easement"]
[null,null,null,null,"Leased assets post 2021"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings "]
[null,null,null,"Adjustment for difference in t-1 capex - As incurred ($m, nominal)"]
[null,null,null,null,"Compressors"]
[null,null,null,null,"SCADA"]
[null,null,null,null,"O&M Facilities"]
[null,null,null,null,"Corporate Assets (IT)"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class"]
[null,null,null,null,"Equity raising costs"]
[null,null,null,"Adjustment for difference in t-1 capex - As commissioned ($m, nominal)"]
[null,null,null,null,"Meter Station "]
[null,null,null,null,"Buildings"]
[null,null,null,null,"Corporate Assets (IT)"]
[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,"Spare straight-line tax asset class"]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Asset class","Depreciable asset",null,{"$f":"IF(COUNTA($G$399:G$399)=SUM($H$11:H$11)-1, \"Capital base (closing as at \"&H$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:H$399)=SUM($H$11:I$11)-1, \"Capital base (closing as at \"&I$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:I$399)=SUM($H$11:J$11)-1, \"Capital base (closing as at \"&J$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:J$399)=SUM($H$11:K$11)-1, \"Capital base (closing as at \"&K$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:K$399)=SUM($H$11:L$11)-1, \"Capital base (closing as at \"&L$4&\")\", \"\")","v":"Capital base (closing as at 2025-26)"},{"$f":"IF(COUNTA($G$399:L$399)=SUM($H$11:M$11)-1, \"Capital base (closing as at \"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:M$399)=SUM($H$11:N$11)-1, \"Capital base (closing as at \"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:N$399)=SUM($H$11:O$11)-1, \"Capital base (closing as at \"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:O$399)=SUM($H$11:P$11)-1, \"Capital base (closing as at \"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:P$399)=SUM($H$11:Q$11)-1, \"Capital base (closing as at \"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:Q$399)=SUM($H$11:R$11)-1, \"Capital base (closing as at \"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:R$399)=SUM($H$11:S$11)-1, \"Capital base (closing as at \"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:S$399)=SUM($H$11:T$11)-1, \"Capital base (closing as at \"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:T$399)=SUM($H$11:U$11)-1, \"Capital base (closing as at \"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:U$399)=SUM($H$11:V$11)-1, \"Capital base (closing as at \"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:V$399)=SUM($H$11:W$11)-1, \"Capital base (closing as at \"&W$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:W$399)=SUM($H$11:X$11)-1, \"Capital base (closing as at \"&X$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:X$399)=SUM($H$11:Y$11)-1, \"Capital base (closing as at \"&Y$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:Y$399)=SUM($H$11:Z$11)-1, \"Capital base (closing as at \"&Z$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:Z$399)=SUM($H$11:AA$11)-1, \"Capital base (closing as at \"&AA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AA$399)=SUM($H$11:AB$11)-1, \"Capital base (closing as at \"&AB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AB$399)=SUM($H$11:AC$11)-1, \"Capital base (closing as at \"&AC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AC$399)=SUM($H$11:AD$11)-1, \"Capital base (closing as at \"&AD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AD$399)=SUM($H$11:AE$11)-1, \"Capital base (closing as at \"&AE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AE$399)=SUM($H$11:AF$11)-1, \"Capital base (closing as at \"&AF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AF$399)=SUM($H$11:AG$11)-1, \"Capital base (closing as at \"&AG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AG$399)=SUM($H$11:AH$11)-1, \"Capital base (closing as at \"&AH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AH$399)=SUM($H$11:AI$11)-1, \"Capital base (closing as at \"&AI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AI$399)=SUM($H$11:AJ$11)-1, \"Capital base (closing as at \"&AJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AJ$399)=SUM($H$11:AK$11)-1, \"Capital base (closing as at \"&AK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AK$399)=SUM($H$11:AL$11)-1, \"Capital base (closing as at \"&AL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AL$399)=SUM($H$11:AM$11)-1, \"Capital base (closing as at \"&AM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AM$399)=SUM($H$11:AN$11)-1, \"Capital base (closing as at \"&AN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AN$399)=SUM($H$11:AO$11)-1, \"Capital base (closing as at \"&AO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AO$399)=SUM($H$11:AP$11)-1, \"Capital base (closing as at \"&AP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AP$399)=SUM($H$11:AQ$11)-1, \"Capital base (closing as at \"&AQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AQ$399)=SUM($H$11:AR$11)-1, \"Capital base (closing as at \"&AR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AR$399)=SUM($H$11:AS$11)-1, \"Capital base (closing as at \"&AS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AS$399)=SUM($H$11:AT$11)-1, \"Capital base (closing as at \"&AT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AT$399)=SUM($H$11:AU$11)-1, \"Capital base (closing as at \"&AU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AU$399)=SUM($H$11:AV$11)-1, \"Capital base (closing as at \"&AV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AV$399)=SUM($H$11:AW$11)-1, \"Capital base (closing as at \"&AW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AW$399)=SUM($H$11:AX$11)-1, \"Capital base (closing as at \"&AX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AX$399)=SUM($H$11:AY$11)-1, \"Capital base (closing as at \"&AY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AY$399)=SUM($H$11:AZ$11)-1, \"Capital base (closing as at \"&AZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:AZ$399)=SUM($H$11:BA$11)-1, \"Capital base (closing as at \"&BA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BA$399)=SUM($H$11:BB$11)-1, \"Capital base (closing as at \"&BB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BB$399)=SUM($H$11:BC$11)-1, \"Capital base (closing as at \"&BC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BC$399)=SUM($H$11:BD$11)-1, \"Capital base (closing as at \"&BD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BD$399)=SUM($H$11:BE$11)-1, \"Capital base (closing as at \"&BE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BE$399)=SUM($H$11:BF$11)-1, \"Capital base (closing as at \"&BF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BF$399)=SUM($H$11:BG$11)-1, \"Capital base (closing as at \"&BG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BG$399)=SUM($H$11:BH$11)-1, \"Capital base (closing as at \"&BH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BH$399)=SUM($H$11:BI$11)-1, \"Capital base (closing as at \"&BI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BI$399)=SUM($H$11:BJ$11)-1, \"Capital base (closing as at \"&BJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BJ$399)=SUM($H$11:BK$11)-1, \"Capital base (closing as at \"&BK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BK$399)=SUM($H$11:BL$11)-1, \"Capital base (closing as at \"&BL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BL$399)=SUM($H$11:BM$11)-1, \"Capital base (closing as at \"&BM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BM$399)=SUM($H$11:BN$11)-1, \"Capital base (closing as at \"&BN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BN$399)=SUM($H$11:BO$11)-1, \"Capital base (closing as at \"&BO$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BO$399)=SUM($H$11:BP$11)-1, \"Capital base (closing as at \"&BP$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BP$399)=SUM($H$11:BQ$11)-1, \"Capital base (closing as at \"&BQ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BQ$399)=SUM($H$11:BR$11)-1, \"Capital base (closing as at \"&BR$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BR$399)=SUM($H$11:BS$11)-1, \"Capital base (closing as at \"&BS$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BS$399)=SUM($H$11:BT$11)-1, \"Capital base (closing as at \"&BT$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BT$399)=SUM($H$11:BU$11)-1, \"Capital base (closing as at \"&BU$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BU$399)=SUM($H$11:BV$11)-1, \"Capital base (closing as at \"&BV$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BV$399)=SUM($H$11:BW$11)-1, \"Capital base (closing as at \"&BW$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BW$399)=SUM($H$11:BX$11)-1, \"Capital base (closing as at \"&BX$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BX$399)=SUM($H$11:BY$11)-1, \"Capital base (closing as at \"&BY$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BY$399)=SUM($H$11:BZ$11)-1, \"Capital base (closing as at \"&BZ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:BZ$399)=SUM($H$11:CA$11)-1, \"Capital base (closing as at \"&CA$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CA$399)=SUM($H$11:CB$11)-1, \"Capital base (closing as at \"&CB$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CB$399)=SUM($H$11:CC$11)-1, \"Capital base (closing as at \"&CC$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CC$399)=SUM($H$11:CD$11)-1, \"Capital base (closing as at \"&CD$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CD$399)=SUM($H$11:CE$11)-1, \"Capital base (closing as at \"&CE$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CE$399)=SUM($H$11:CF$11)-1, \"Capital base (closing as at \"&CF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CF$399)=SUM($H$11:CG$11)-1, \"Capital base (closing as at \"&CG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CG$399)=SUM($H$11:CH$11)-1, \"Capital base (closing as at \"&CH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CH$399)=SUM($H$11:CI$11)-1, \"Capital base (closing as at \"&CI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CI$399)=SUM($H$11:CJ$11)-1, \"Capital base (closing as at \"&CJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CJ$399)=SUM($H$11:CK$11)-1, \"Capital base (closing as at \"&CK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CK$399)=SUM($H$11:CL$11)-1, \"Capital base (closing as at \"&CL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CL$399)=SUM($H$11:CM$11)-1, \"Capital base (closing as at \"&CM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CM$399)=SUM($H$11:CN$11)-1, \"Capital base (closing as at \"&CN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($G$399:CN$399)=SUM($H$11:CO$11)-1, \"Capital base (closing as at \"&CO$4&\")\", \"\")","v":""}]
[null,null,null,null,"Compressors","Yes",null,null,null,null,null,2.389223821519542]
[null,null,null,null,"O&M Facilities","Yes",null,null,null,null,null,8.9007843644719387]
[null,null,null,null,"Land and Easement","Yes",null,null,null,null,null,0]
[null,null,null,null,"Corporate Assets (IT)","No",null,null,null,null,null,4.9415695428078372]
[null,null,null,null,0,"Yes"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class","Yes"]
[null,null,null,null,"Buildings ","Yes"]
[null,null,null,null,"Equity raising costs","Yes"]
[null,null,null,"RFM closing capital base - Adjusted for mid-period reopeners ($m, nominal)"]
[null,null,null,null,{"$f":"E25","v":"Compressors"},null,null,{"$f":"IF(COUNTA($G457:G457)=SUM($11:$11)-1, H402+SUMPRODUCT(I186:Q186, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:H457)=SUM($11:$11)-1, I402+SUMPRODUCT(J186:R186, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:I457)=SUM($11:$11)-1, J402+SUMPRODUCT(K186:S186, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:J457)=SUM($11:$11)-1, K402+SUMPRODUCT(L186:T186, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:K457)=SUM($11:$11)-1, L402+SUMPRODUCT(M186:U186, 1/M$14:U$14)*L$14, \"\")","v":2.389223821519542},{"$f":"IF(COUNTA($G457:L457)=SUM($11:$11)-1, M402+SUMPRODUCT(N186:V186, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:M457)=SUM($11:$11)-1, N402+SUMPRODUCT(O186:W186, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:N457)=SUM($11:$11)-1, O402+SUMPRODUCT(P186:X186, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:O457)=SUM($11:$11)-1, P402+SUMPRODUCT(Q186:Y186, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:P457)=SUM($11:$11)-1, Q402+SUMPRODUCT(R186:Z186, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:Q457)=SUM($11:$11)-1, R402+SUMPRODUCT(S186:AA186, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:R457)=SUM($11:$11)-1, S402+SUMPRODUCT(T186:AB186, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:S457)=SUM($11:$11)-1, T402+SUMPRODUCT(U186:AC186, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:T457)=SUM($11:$11)-1, U402+SUMPRODUCT(V186:AD186, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:U457)=SUM($11:$11)-1, V402+SUMPRODUCT(W186:AE186, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:V457)=SUM($11:$11)-1, W402+SUMPRODUCT(X186:AF186, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:W457)=SUM($11:$11)-1, X402+SUMPRODUCT(Y186:AG186, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:X457)=SUM($11:$11)-1, Y402+SUMPRODUCT(Z186:AH186, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:Y457)=SUM($11:$11)-1, Z402+SUMPRODUCT(AA186:AI186, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:Z457)=SUM($11:$11)-1, AA402+SUMPRODUCT(AB186:AJ186, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AA457)=SUM($11:$11)-1, AB402+SUMPRODUCT(AC186:AK186, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AB457)=SUM($11:$11)-1, AC402+SUMPRODUCT(AD186:AL186, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AC457)=SUM($11:$11)-1, AD402+SUMPRODUCT(AE186:AM186, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AD457)=SUM($11:$11)-1, AE402+SUMPRODUCT(AF186:AN186, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AE457)=SUM($11:$11)-1, AF402+SUMPRODUCT(AG186:AO186, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AF457)=SUM($11:$11)-1, AG402+SUMPRODUCT(AH186:AP186, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AG457)=SUM($11:$11)-1, AH402+SUMPRODUCT(AI186:AQ186, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AH457)=SUM($11:$11)-1, AI402+SUMPRODUCT(AJ186:AR186, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AI457)=SUM($11:$11)-1, AJ402+SUMPRODUCT(AK186:AS186, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AJ457)=SUM($11:$11)-1, AK402+SUMPRODUCT(AL186:AT186, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AK457)=SUM($11:$11)-1, AL402+SUMPRODUCT(AM186:AU186, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AL457)=SUM($11:$11)-1, AM402+SUMPRODUCT(AN186:AV186, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AM457)=SUM($11:$11)-1, AN402+SUMPRODUCT(AO186:AW186, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AN457)=SUM($11:$11)-1, AO402+SUMPRODUCT(AP186:AX186, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AO457)=SUM($11:$11)-1, AP402+SUMPRODUCT(AQ186:AY186, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AP457)=SUM($11:$11)-1, AQ402+SUMPRODUCT(AR186:AZ186, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AQ457)=SUM($11:$11)-1, AR402+SUMPRODUCT(AS186:BA186, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AR457)=SUM($11:$11)-1, AS402+SUMPRODUCT(AT186:BB186, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AS457)=SUM($11:$11)-1, AT402+SUMPRODUCT(AU186:BC186, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AT457)=SUM($11:$11)-1, AU402+SUMPRODUCT(AV186:BD186, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AU457)=SUM($11:$11)-1, AV402+SUMPRODUCT(AW186:BE186, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AV457)=SUM($11:$11)-1, AW402+SUMPRODUCT(AX186:BF186, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AW457)=SUM($11:$11)-1, AX402+SUMPRODUCT(AY186:BG186, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AX457)=SUM($11:$11)-1, AY402+SUMPRODUCT(AZ186:BH186, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AY457)=SUM($11:$11)-1, AZ402+SUMPRODUCT(BA186:BI186, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:AZ457)=SUM($11:$11)-1, BA402+SUMPRODUCT(BB186:BJ186, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BA457)=SUM($11:$11)-1, BB402+SUMPRODUCT(BC186:BK186, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BB457)=SUM($11:$11)-1, BC402+SUMPRODUCT(BD186:BL186, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BC457)=SUM($11:$11)-1, BD402+SUMPRODUCT(BE186:BM186, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BD457)=SUM($11:$11)-1, BE402+SUMPRODUCT(BF186:BN186, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BE457)=SUM($11:$11)-1, BF402+SUMPRODUCT(BG186:BO186, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BF457)=SUM($11:$11)-1, BG402+SUMPRODUCT(BH186:BP186, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BG457)=SUM($11:$11)-1, BH402+SUMPRODUCT(BI186:BQ186, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BH457)=SUM($11:$11)-1, BI402+SUMPRODUCT(BJ186:BR186, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BI457)=SUM($11:$11)-1, BJ402+SUMPRODUCT(BK186:BS186, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BJ457)=SUM($11:$11)-1, BK402+SUMPRODUCT(BL186:BT186, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BK457)=SUM($11:$11)-1, BL402+SUMPRODUCT(BM186:BU186, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BL457)=SUM($11:$11)-1, BM402+SUMPRODUCT(BN186:BV186, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BM457)=SUM($11:$11)-1, BN402+SUMPRODUCT(BO186:BW186, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BN457)=SUM($11:$11)-1, BO402+SUMPRODUCT(BP186:BX186, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BO457)=SUM($11:$11)-1, BP402+SUMPRODUCT(BQ186:BY186, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BP457)=SUM($11:$11)-1, BQ402+SUMPRODUCT(BR186:BZ186, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BQ457)=SUM($11:$11)-1, BR402+SUMPRODUCT(BS186:CA186, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BR457)=SUM($11:$11)-1, BS402+SUMPRODUCT(BT186:CB186, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BS457)=SUM($11:$11)-1, BT402+SUMPRODUCT(BU186:CC186, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BT457)=SUM($11:$11)-1, BU402+SUMPRODUCT(BV186:CD186, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BU457)=SUM($11:$11)-1, BV402+SUMPRODUCT(BW186:CE186, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BV457)=SUM($11:$11)-1, BW402+SUMPRODUCT(BX186:CF186, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BW457)=SUM($11:$11)-1, BX402+SUMPRODUCT(BY186:CG186, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BX457)=SUM($11:$11)-1, BY402+SUMPRODUCT(BZ186:CH186, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BY457)=SUM($11:$11)-1, BZ402+SUMPRODUCT(CA186:CI186, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:BZ457)=SUM($11:$11)-1, CA402+SUMPRODUCT(CB186:CJ186, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CA457)=SUM($11:$11)-1, CB402+SUMPRODUCT(CC186:CK186, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CB457)=SUM($11:$11)-1, CC402+SUMPRODUCT(CD186:CL186, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CC457)=SUM($11:$11)-1, CD402+SUMPRODUCT(CE186:CM186, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CD457)=SUM($11:$11)-1, CE402+SUMPRODUCT(CF186:CN186, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CE457)=SUM($11:$11)-1, CF402+SUMPRODUCT(CG186:CO186, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CF457)=SUM($11:$11)-1, CG402+SUMPRODUCT(CH186:CP186, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CG457)=SUM($11:$11)-1, CH402+SUMPRODUCT(CI186:CQ186, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CH457)=SUM($11:$11)-1, CI402+SUMPRODUCT(CJ186:CR186, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CI457)=SUM($11:$11)-1, CJ402+SUMPRODUCT(CK186:CS186, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CJ457)=SUM($11:$11)-1, CK402+SUMPRODUCT(CL186:CT186, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CK457)=SUM($11:$11)-1, CL402+SUMPRODUCT(CM186:CU186, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CL457)=SUM($11:$11)-1, CM402+SUMPRODUCT(CN186:CV186, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CM457)=SUM($11:$11)-1, CN402+SUMPRODUCT(CO186:CW186, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G457:CN457)=SUM($11:$11)-1, CO402+SUMPRODUCT(CP186:CX186, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,"O&M Facilities",null,null,{"$f":"IF(COUNTA($G460:G460)=SUM($11:$11)-1, H405+SUMPRODUCT(I189:Q189, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:H460)=SUM($11:$11)-1, I405+SUMPRODUCT(J189:R189, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:I460)=SUM($11:$11)-1, J405+SUMPRODUCT(K189:S189, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:J460)=SUM($11:$11)-1, K405+SUMPRODUCT(L189:T189, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:K460)=SUM($11:$11)-1, L405+SUMPRODUCT(M189:U189, 1/M$14:U$14)*L$14, \"\")","v":8.9007843644719387},{"$f":"IF(COUNTA($G460:L460)=SUM($11:$11)-1, M405+SUMPRODUCT(N189:V189, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:M460)=SUM($11:$11)-1, N405+SUMPRODUCT(O189:W189, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:N460)=SUM($11:$11)-1, O405+SUMPRODUCT(P189:X189, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:O460)=SUM($11:$11)-1, P405+SUMPRODUCT(Q189:Y189, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:P460)=SUM($11:$11)-1, Q405+SUMPRODUCT(R189:Z189, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:Q460)=SUM($11:$11)-1, R405+SUMPRODUCT(S189:AA189, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:R460)=SUM($11:$11)-1, S405+SUMPRODUCT(T189:AB189, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:S460)=SUM($11:$11)-1, T405+SUMPRODUCT(U189:AC189, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:T460)=SUM($11:$11)-1, U405+SUMPRODUCT(V189:AD189, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:U460)=SUM($11:$11)-1, V405+SUMPRODUCT(W189:AE189, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:V460)=SUM($11:$11)-1, W405+SUMPRODUCT(X189:AF189, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:W460)=SUM($11:$11)-1, X405+SUMPRODUCT(Y189:AG189, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:X460)=SUM($11:$11)-1, Y405+SUMPRODUCT(Z189:AH189, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:Y460)=SUM($11:$11)-1, Z405+SUMPRODUCT(AA189:AI189, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:Z460)=SUM($11:$11)-1, AA405+SUMPRODUCT(AB189:AJ189, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AA460)=SUM($11:$11)-1, AB405+SUMPRODUCT(AC189:AK189, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AB460)=SUM($11:$11)-1, AC405+SUMPRODUCT(AD189:AL189, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AC460)=SUM($11:$11)-1, AD405+SUMPRODUCT(AE189:AM189, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AD460)=SUM($11:$11)-1, AE405+SUMPRODUCT(AF189:AN189, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AE460)=SUM($11:$11)-1, AF405+SUMPRODUCT(AG189:AO189, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AF460)=SUM($11:$11)-1, AG405+SUMPRODUCT(AH189:AP189, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AG460)=SUM($11:$11)-1, AH405+SUMPRODUCT(AI189:AQ189, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AH460)=SUM($11:$11)-1, AI405+SUMPRODUCT(AJ189:AR189, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AI460)=SUM($11:$11)-1, AJ405+SUMPRODUCT(AK189:AS189, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AJ460)=SUM($11:$11)-1, AK405+SUMPRODUCT(AL189:AT189, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AK460)=SUM($11:$11)-1, AL405+SUMPRODUCT(AM189:AU189, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AL460)=SUM($11:$11)-1, AM405+SUMPRODUCT(AN189:AV189, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AM460)=SUM($11:$11)-1, AN405+SUMPRODUCT(AO189:AW189, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AN460)=SUM($11:$11)-1, AO405+SUMPRODUCT(AP189:AX189, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AO460)=SUM($11:$11)-1, AP405+SUMPRODUCT(AQ189:AY189, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AP460)=SUM($11:$11)-1, AQ405+SUMPRODUCT(AR189:AZ189, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AQ460)=SUM($11:$11)-1, AR405+SUMPRODUCT(AS189:BA189, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AR460)=SUM($11:$11)-1, AS405+SUMPRODUCT(AT189:BB189, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AS460)=SUM($11:$11)-1, AT405+SUMPRODUCT(AU189:BC189, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AT460)=SUM($11:$11)-1, AU405+SUMPRODUCT(AV189:BD189, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AU460)=SUM($11:$11)-1, AV405+SUMPRODUCT(AW189:BE189, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AV460)=SUM($11:$11)-1, AW405+SUMPRODUCT(AX189:BF189, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AW460)=SUM($11:$11)-1, AX405+SUMPRODUCT(AY189:BG189, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AX460)=SUM($11:$11)-1, AY405+SUMPRODUCT(AZ189:BH189, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AY460)=SUM($11:$11)-1, AZ405+SUMPRODUCT(BA189:BI189, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:AZ460)=SUM($11:$11)-1, BA405+SUMPRODUCT(BB189:BJ189, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BA460)=SUM($11:$11)-1, BB405+SUMPRODUCT(BC189:BK189, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BB460)=SUM($11:$11)-1, BC405+SUMPRODUCT(BD189:BL189, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BC460)=SUM($11:$11)-1, BD405+SUMPRODUCT(BE189:BM189, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BD460)=SUM($11:$11)-1, BE405+SUMPRODUCT(BF189:BN189, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BE460)=SUM($11:$11)-1, BF405+SUMPRODUCT(BG189:BO189, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BF460)=SUM($11:$11)-1, BG405+SUMPRODUCT(BH189:BP189, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BG460)=SUM($11:$11)-1, BH405+SUMPRODUCT(BI189:BQ189, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BH460)=SUM($11:$11)-1, BI405+SUMPRODUCT(BJ189:BR189, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BI460)=SUM($11:$11)-1, BJ405+SUMPRODUCT(BK189:BS189, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BJ460)=SUM($11:$11)-1, BK405+SUMPRODUCT(BL189:BT189, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BK460)=SUM($11:$11)-1, BL405+SUMPRODUCT(BM189:BU189, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BL460)=SUM($11:$11)-1, BM405+SUMPRODUCT(BN189:BV189, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BM460)=SUM($11:$11)-1, BN405+SUMPRODUCT(BO189:BW189, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BN460)=SUM($11:$11)-1, BO405+SUMPRODUCT(BP189:BX189, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BO460)=SUM($11:$11)-1, BP405+SUMPRODUCT(BQ189:BY189, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BP460)=SUM($11:$11)-1, BQ405+SUMPRODUCT(BR189:BZ189, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BQ460)=SUM($11:$11)-1, BR405+SUMPRODUCT(BS189:CA189, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BR460)=SUM($11:$11)-1, BS405+SUMPRODUCT(BT189:CB189, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BS460)=SUM($11:$11)-1, BT405+SUMPRODUCT(BU189:CC189, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BT460)=SUM($11:$11)-1, BU405+SUMPRODUCT(BV189:CD189, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BU460)=SUM($11:$11)-1, BV405+SUMPRODUCT(BW189:CE189, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BV460)=SUM($11:$11)-1, BW405+SUMPRODUCT(BX189:CF189, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BW460)=SUM($11:$11)-1, BX405+SUMPRODUCT(BY189:CG189, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BX460)=SUM($11:$11)-1, BY405+SUMPRODUCT(BZ189:CH189, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BY460)=SUM($11:$11)-1, BZ405+SUMPRODUCT(CA189:CI189, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:BZ460)=SUM($11:$11)-1, CA405+SUMPRODUCT(CB189:CJ189, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CA460)=SUM($11:$11)-1, CB405+SUMPRODUCT(CC189:CK189, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CB460)=SUM($11:$11)-1, CC405+SUMPRODUCT(CD189:CL189, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CC460)=SUM($11:$11)-1, CD405+SUMPRODUCT(CE189:CM189, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CD460)=SUM($11:$11)-1, CE405+SUMPRODUCT(CF189:CN189, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CE460)=SUM($11:$11)-1, CF405+SUMPRODUCT(CG189:CO189, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CF460)=SUM($11:$11)-1, CG405+SUMPRODUCT(CH189:CP189, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CG460)=SUM($11:$11)-1, CH405+SUMPRODUCT(CI189:CQ189, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CH460)=SUM($11:$11)-1, CI405+SUMPRODUCT(CJ189:CR189, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CI460)=SUM($11:$11)-1, CJ405+SUMPRODUCT(CK189:CS189, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CJ460)=SUM($11:$11)-1, CK405+SUMPRODUCT(CL189:CT189, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CK460)=SUM($11:$11)-1, CL405+SUMPRODUCT(CM189:CU189, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CL460)=SUM($11:$11)-1, CM405+SUMPRODUCT(CN189:CV189, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CM460)=SUM($11:$11)-1, CN405+SUMPRODUCT(CO189:CW189, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G460:CN460)=SUM($11:$11)-1, CO405+SUMPRODUCT(CP189:CX189, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,"Corporate Assets (IT)",null,null,{"$f":"IF(COUNTA($G463:G463)=SUM($11:$11)-1, H408+SUMPRODUCT(I192:Q192, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:H463)=SUM($11:$11)-1, I408+SUMPRODUCT(J192:R192, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:I463)=SUM($11:$11)-1, J408+SUMPRODUCT(K192:S192, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:J463)=SUM($11:$11)-1, K408+SUMPRODUCT(L192:T192, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:K463)=SUM($11:$11)-1, L408+SUMPRODUCT(M192:U192, 1/M$14:U$14)*L$14, \"\")","v":4.9415695428078372},{"$f":"IF(COUNTA($G463:L463)=SUM($11:$11)-1, M408+SUMPRODUCT(N192:V192, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:M463)=SUM($11:$11)-1, N408+SUMPRODUCT(O192:W192, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:N463)=SUM($11:$11)-1, O408+SUMPRODUCT(P192:X192, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:O463)=SUM($11:$11)-1, P408+SUMPRODUCT(Q192:Y192, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:P463)=SUM($11:$11)-1, Q408+SUMPRODUCT(R192:Z192, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:Q463)=SUM($11:$11)-1, R408+SUMPRODUCT(S192:AA192, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:R463)=SUM($11:$11)-1, S408+SUMPRODUCT(T192:AB192, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:S463)=SUM($11:$11)-1, T408+SUMPRODUCT(U192:AC192, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:T463)=SUM($11:$11)-1, U408+SUMPRODUCT(V192:AD192, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:U463)=SUM($11:$11)-1, V408+SUMPRODUCT(W192:AE192, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:V463)=SUM($11:$11)-1, W408+SUMPRODUCT(X192:AF192, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:W463)=SUM($11:$11)-1, X408+SUMPRODUCT(Y192:AG192, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:X463)=SUM($11:$11)-1, Y408+SUMPRODUCT(Z192:AH192, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:Y463)=SUM($11:$11)-1, Z408+SUMPRODUCT(AA192:AI192, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:Z463)=SUM($11:$11)-1, AA408+SUMPRODUCT(AB192:AJ192, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AA463)=SUM($11:$11)-1, AB408+SUMPRODUCT(AC192:AK192, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AB463)=SUM($11:$11)-1, AC408+SUMPRODUCT(AD192:AL192, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AC463)=SUM($11:$11)-1, AD408+SUMPRODUCT(AE192:AM192, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AD463)=SUM($11:$11)-1, AE408+SUMPRODUCT(AF192:AN192, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AE463)=SUM($11:$11)-1, AF408+SUMPRODUCT(AG192:AO192, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AF463)=SUM($11:$11)-1, AG408+SUMPRODUCT(AH192:AP192, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AG463)=SUM($11:$11)-1, AH408+SUMPRODUCT(AI192:AQ192, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AH463)=SUM($11:$11)-1, AI408+SUMPRODUCT(AJ192:AR192, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AI463)=SUM($11:$11)-1, AJ408+SUMPRODUCT(AK192:AS192, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AJ463)=SUM($11:$11)-1, AK408+SUMPRODUCT(AL192:AT192, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AK463)=SUM($11:$11)-1, AL408+SUMPRODUCT(AM192:AU192, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AL463)=SUM($11:$11)-1, AM408+SUMPRODUCT(AN192:AV192, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AM463)=SUM($11:$11)-1, AN408+SUMPRODUCT(AO192:AW192, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AN463)=SUM($11:$11)-1, AO408+SUMPRODUCT(AP192:AX192, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AO463)=SUM($11:$11)-1, AP408+SUMPRODUCT(AQ192:AY192, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AP463)=SUM($11:$11)-1, AQ408+SUMPRODUCT(AR192:AZ192, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AQ463)=SUM($11:$11)-1, AR408+SUMPRODUCT(AS192:BA192, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AR463)=SUM($11:$11)-1, AS408+SUMPRODUCT(AT192:BB192, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AS463)=SUM($11:$11)-1, AT408+SUMPRODUCT(AU192:BC192, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AT463)=SUM($11:$11)-1, AU408+SUMPRODUCT(AV192:BD192, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AU463)=SUM($11:$11)-1, AV408+SUMPRODUCT(AW192:BE192, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AV463)=SUM($11:$11)-1, AW408+SUMPRODUCT(AX192:BF192, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AW463)=SUM($11:$11)-1, AX408+SUMPRODUCT(AY192:BG192, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AX463)=SUM($11:$11)-1, AY408+SUMPRODUCT(AZ192:BH192, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AY463)=SUM($11:$11)-1, AZ408+SUMPRODUCT(BA192:BI192, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:AZ463)=SUM($11:$11)-1, BA408+SUMPRODUCT(BB192:BJ192, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BA463)=SUM($11:$11)-1, BB408+SUMPRODUCT(BC192:BK192, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BB463)=SUM($11:$11)-1, BC408+SUMPRODUCT(BD192:BL192, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BC463)=SUM($11:$11)-1, BD408+SUMPRODUCT(BE192:BM192, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BD463)=SUM($11:$11)-1, BE408+SUMPRODUCT(BF192:BN192, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BE463)=SUM($11:$11)-1, BF408+SUMPRODUCT(BG192:BO192, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BF463)=SUM($11:$11)-1, BG408+SUMPRODUCT(BH192:BP192, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BG463)=SUM($11:$11)-1, BH408+SUMPRODUCT(BI192:BQ192, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BH463)=SUM($11:$11)-1, BI408+SUMPRODUCT(BJ192:BR192, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BI463)=SUM($11:$11)-1, BJ408+SUMPRODUCT(BK192:BS192, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BJ463)=SUM($11:$11)-1, BK408+SUMPRODUCT(BL192:BT192, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BK463)=SUM($11:$11)-1, BL408+SUMPRODUCT(BM192:BU192, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BL463)=SUM($11:$11)-1, BM408+SUMPRODUCT(BN192:BV192, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BM463)=SUM($11:$11)-1, BN408+SUMPRODUCT(BO192:BW192, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BN463)=SUM($11:$11)-1, BO408+SUMPRODUCT(BP192:BX192, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BO463)=SUM($11:$11)-1, BP408+SUMPRODUCT(BQ192:BY192, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BP463)=SUM($11:$11)-1, BQ408+SUMPRODUCT(BR192:BZ192, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BQ463)=SUM($11:$11)-1, BR408+SUMPRODUCT(BS192:CA192, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BR463)=SUM($11:$11)-1, BS408+SUMPRODUCT(BT192:CB192, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BS463)=SUM($11:$11)-1, BT408+SUMPRODUCT(BU192:CC192, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BT463)=SUM($11:$11)-1, BU408+SUMPRODUCT(BV192:CD192, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BU463)=SUM($11:$11)-1, BV408+SUMPRODUCT(BW192:CE192, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BV463)=SUM($11:$11)-1, BW408+SUMPRODUCT(BX192:CF192, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BW463)=SUM($11:$11)-1, BX408+SUMPRODUCT(BY192:CG192, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BX463)=SUM($11:$11)-1, BY408+SUMPRODUCT(BZ192:CH192, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BY463)=SUM($11:$11)-1, BZ408+SUMPRODUCT(CA192:CI192, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:BZ463)=SUM($11:$11)-1, CA408+SUMPRODUCT(CB192:CJ192, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CA463)=SUM($11:$11)-1, CB408+SUMPRODUCT(CC192:CK192, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CB463)=SUM($11:$11)-1, CC408+SUMPRODUCT(CD192:CL192, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CC463)=SUM($11:$11)-1, CD408+SUMPRODUCT(CE192:CM192, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CD463)=SUM($11:$11)-1, CE408+SUMPRODUCT(CF192:CN192, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CE463)=SUM($11:$11)-1, CF408+SUMPRODUCT(CG192:CO192, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CF463)=SUM($11:$11)-1, CG408+SUMPRODUCT(CH192:CP192, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CG463)=SUM($11:$11)-1, CH408+SUMPRODUCT(CI192:CQ192, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CH463)=SUM($11:$11)-1, CI408+SUMPRODUCT(CJ192:CR192, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CI463)=SUM($11:$11)-1, CJ408+SUMPRODUCT(CK192:CS192, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CJ463)=SUM($11:$11)-1, CK408+SUMPRODUCT(CL192:CT192, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CK463)=SUM($11:$11)-1, CL408+SUMPRODUCT(CM192:CU192, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CL463)=SUM($11:$11)-1, CM408+SUMPRODUCT(CN192:CV192, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CM463)=SUM($11:$11)-1, CN408+SUMPRODUCT(CO192:CW192, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G463:CN463)=SUM($11:$11)-1, CO408+SUMPRODUCT(CP192:CX192, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G466:G466)=SUM($11:$11)-1, H411+SUMPRODUCT(I195:Q195, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:H466)=SUM($11:$11)-1, I411+SUMPRODUCT(J195:R195, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:I466)=SUM($11:$11)-1, J411+SUMPRODUCT(K195:S195, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:J466)=SUM($11:$11)-1, K411+SUMPRODUCT(L195:T195, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:K466)=SUM($11:$11)-1, L411+SUMPRODUCT(M195:U195, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G466:L466)=SUM($11:$11)-1, M411+SUMPRODUCT(N195:V195, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:M466)=SUM($11:$11)-1, N411+SUMPRODUCT(O195:W195, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:N466)=SUM($11:$11)-1, O411+SUMPRODUCT(P195:X195, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:O466)=SUM($11:$11)-1, P411+SUMPRODUCT(Q195:Y195, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:P466)=SUM($11:$11)-1, Q411+SUMPRODUCT(R195:Z195, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:Q466)=SUM($11:$11)-1, R411+SUMPRODUCT(S195:AA195, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:R466)=SUM($11:$11)-1, S411+SUMPRODUCT(T195:AB195, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:S466)=SUM($11:$11)-1, T411+SUMPRODUCT(U195:AC195, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:T466)=SUM($11:$11)-1, U411+SUMPRODUCT(V195:AD195, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:U466)=SUM($11:$11)-1, V411+SUMPRODUCT(W195:AE195, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:V466)=SUM($11:$11)-1, W411+SUMPRODUCT(X195:AF195, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:W466)=SUM($11:$11)-1, X411+SUMPRODUCT(Y195:AG195, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:X466)=SUM($11:$11)-1, Y411+SUMPRODUCT(Z195:AH195, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:Y466)=SUM($11:$11)-1, Z411+SUMPRODUCT(AA195:AI195, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:Z466)=SUM($11:$11)-1, AA411+SUMPRODUCT(AB195:AJ195, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AA466)=SUM($11:$11)-1, AB411+SUMPRODUCT(AC195:AK195, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AB466)=SUM($11:$11)-1, AC411+SUMPRODUCT(AD195:AL195, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AC466)=SUM($11:$11)-1, AD411+SUMPRODUCT(AE195:AM195, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AD466)=SUM($11:$11)-1, AE411+SUMPRODUCT(AF195:AN195, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AE466)=SUM($11:$11)-1, AF411+SUMPRODUCT(AG195:AO195, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AF466)=SUM($11:$11)-1, AG411+SUMPRODUCT(AH195:AP195, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AG466)=SUM($11:$11)-1, AH411+SUMPRODUCT(AI195:AQ195, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AH466)=SUM($11:$11)-1, AI411+SUMPRODUCT(AJ195:AR195, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AI466)=SUM($11:$11)-1, AJ411+SUMPRODUCT(AK195:AS195, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AJ466)=SUM($11:$11)-1, AK411+SUMPRODUCT(AL195:AT195, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AK466)=SUM($11:$11)-1, AL411+SUMPRODUCT(AM195:AU195, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AL466)=SUM($11:$11)-1, AM411+SUMPRODUCT(AN195:AV195, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AM466)=SUM($11:$11)-1, AN411+SUMPRODUCT(AO195:AW195, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AN466)=SUM($11:$11)-1, AO411+SUMPRODUCT(AP195:AX195, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AO466)=SUM($11:$11)-1, AP411+SUMPRODUCT(AQ195:AY195, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AP466)=SUM($11:$11)-1, AQ411+SUMPRODUCT(AR195:AZ195, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AQ466)=SUM($11:$11)-1, AR411+SUMPRODUCT(AS195:BA195, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AR466)=SUM($11:$11)-1, AS411+SUMPRODUCT(AT195:BB195, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AS466)=SUM($11:$11)-1, AT411+SUMPRODUCT(AU195:BC195, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AT466)=SUM($11:$11)-1, AU411+SUMPRODUCT(AV195:BD195, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AU466)=SUM($11:$11)-1, AV411+SUMPRODUCT(AW195:BE195, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AV466)=SUM($11:$11)-1, AW411+SUMPRODUCT(AX195:BF195, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AW466)=SUM($11:$11)-1, AX411+SUMPRODUCT(AY195:BG195, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AX466)=SUM($11:$11)-1, AY411+SUMPRODUCT(AZ195:BH195, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AY466)=SUM($11:$11)-1, AZ411+SUMPRODUCT(BA195:BI195, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:AZ466)=SUM($11:$11)-1, BA411+SUMPRODUCT(BB195:BJ195, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BA466)=SUM($11:$11)-1, BB411+SUMPRODUCT(BC195:BK195, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BB466)=SUM($11:$11)-1, BC411+SUMPRODUCT(BD195:BL195, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BC466)=SUM($11:$11)-1, BD411+SUMPRODUCT(BE195:BM195, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BD466)=SUM($11:$11)-1, BE411+SUMPRODUCT(BF195:BN195, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BE466)=SUM($11:$11)-1, BF411+SUMPRODUCT(BG195:BO195, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BF466)=SUM($11:$11)-1, BG411+SUMPRODUCT(BH195:BP195, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BG466)=SUM($11:$11)-1, BH411+SUMPRODUCT(BI195:BQ195, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BH466)=SUM($11:$11)-1, BI411+SUMPRODUCT(BJ195:BR195, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BI466)=SUM($11:$11)-1, BJ411+SUMPRODUCT(BK195:BS195, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BJ466)=SUM($11:$11)-1, BK411+SUMPRODUCT(BL195:BT195, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BK466)=SUM($11:$11)-1, BL411+SUMPRODUCT(BM195:BU195, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BL466)=SUM($11:$11)-1, BM411+SUMPRODUCT(BN195:BV195, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BM466)=SUM($11:$11)-1, BN411+SUMPRODUCT(BO195:BW195, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BN466)=SUM($11:$11)-1, BO411+SUMPRODUCT(BP195:BX195, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BO466)=SUM($11:$11)-1, BP411+SUMPRODUCT(BQ195:BY195, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BP466)=SUM($11:$11)-1, BQ411+SUMPRODUCT(BR195:BZ195, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BQ466)=SUM($11:$11)-1, BR411+SUMPRODUCT(BS195:CA195, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BR466)=SUM($11:$11)-1, BS411+SUMPRODUCT(BT195:CB195, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BS466)=SUM($11:$11)-1, BT411+SUMPRODUCT(BU195:CC195, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BT466)=SUM($11:$11)-1, BU411+SUMPRODUCT(BV195:CD195, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BU466)=SUM($11:$11)-1, BV411+SUMPRODUCT(BW195:CE195, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BV466)=SUM($11:$11)-1, BW411+SUMPRODUCT(BX195:CF195, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BW466)=SUM($11:$11)-1, BX411+SUMPRODUCT(BY195:CG195, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BX466)=SUM($11:$11)-1, BY411+SUMPRODUCT(BZ195:CH195, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BY466)=SUM($11:$11)-1, BZ411+SUMPRODUCT(CA195:CI195, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:BZ466)=SUM($11:$11)-1, CA411+SUMPRODUCT(CB195:CJ195, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CA466)=SUM($11:$11)-1, CB411+SUMPRODUCT(CC195:CK195, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CB466)=SUM($11:$11)-1, CC411+SUMPRODUCT(CD195:CL195, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CC466)=SUM($11:$11)-1, CD411+SUMPRODUCT(CE195:CM195, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CD466)=SUM($11:$11)-1, CE411+SUMPRODUCT(CF195:CN195, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CE466)=SUM($11:$11)-1, CF411+SUMPRODUCT(CG195:CO195, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CF466)=SUM($11:$11)-1, CG411+SUMPRODUCT(CH195:CP195, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CG466)=SUM($11:$11)-1, CH411+SUMPRODUCT(CI195:CQ195, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CH466)=SUM($11:$11)-1, CI411+SUMPRODUCT(CJ195:CR195, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CI466)=SUM($11:$11)-1, CJ411+SUMPRODUCT(CK195:CS195, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CJ466)=SUM($11:$11)-1, CK411+SUMPRODUCT(CL195:CT195, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CK466)=SUM($11:$11)-1, CL411+SUMPRODUCT(CM195:CU195, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CL466)=SUM($11:$11)-1, CM411+SUMPRODUCT(CN195:CV195, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CM466)=SUM($11:$11)-1, CN411+SUMPRODUCT(CO195:CW195, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G466:CN466)=SUM($11:$11)-1, CO411+SUMPRODUCT(CP195:CX195, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G469:G469)=SUM($11:$11)-1, H414+SUMPRODUCT(I198:Q198, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:H469)=SUM($11:$11)-1, I414+SUMPRODUCT(J198:R198, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:I469)=SUM($11:$11)-1, J414+SUMPRODUCT(K198:S198, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:J469)=SUM($11:$11)-1, K414+SUMPRODUCT(L198:T198, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:K469)=SUM($11:$11)-1, L414+SUMPRODUCT(M198:U198, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G469:L469)=SUM($11:$11)-1, M414+SUMPRODUCT(N198:V198, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:M469)=SUM($11:$11)-1, N414+SUMPRODUCT(O198:W198, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:N469)=SUM($11:$11)-1, O414+SUMPRODUCT(P198:X198, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:O469)=SUM($11:$11)-1, P414+SUMPRODUCT(Q198:Y198, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:P469)=SUM($11:$11)-1, Q414+SUMPRODUCT(R198:Z198, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:Q469)=SUM($11:$11)-1, R414+SUMPRODUCT(S198:AA198, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:R469)=SUM($11:$11)-1, S414+SUMPRODUCT(T198:AB198, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:S469)=SUM($11:$11)-1, T414+SUMPRODUCT(U198:AC198, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:T469)=SUM($11:$11)-1, U414+SUMPRODUCT(V198:AD198, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:U469)=SUM($11:$11)-1, V414+SUMPRODUCT(W198:AE198, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:V469)=SUM($11:$11)-1, W414+SUMPRODUCT(X198:AF198, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:W469)=SUM($11:$11)-1, X414+SUMPRODUCT(Y198:AG198, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:X469)=SUM($11:$11)-1, Y414+SUMPRODUCT(Z198:AH198, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:Y469)=SUM($11:$11)-1, Z414+SUMPRODUCT(AA198:AI198, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:Z469)=SUM($11:$11)-1, AA414+SUMPRODUCT(AB198:AJ198, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AA469)=SUM($11:$11)-1, AB414+SUMPRODUCT(AC198:AK198, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AB469)=SUM($11:$11)-1, AC414+SUMPRODUCT(AD198:AL198, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AC469)=SUM($11:$11)-1, AD414+SUMPRODUCT(AE198:AM198, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AD469)=SUM($11:$11)-1, AE414+SUMPRODUCT(AF198:AN198, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AE469)=SUM($11:$11)-1, AF414+SUMPRODUCT(AG198:AO198, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AF469)=SUM($11:$11)-1, AG414+SUMPRODUCT(AH198:AP198, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AG469)=SUM($11:$11)-1, AH414+SUMPRODUCT(AI198:AQ198, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AH469)=SUM($11:$11)-1, AI414+SUMPRODUCT(AJ198:AR198, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AI469)=SUM($11:$11)-1, AJ414+SUMPRODUCT(AK198:AS198, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AJ469)=SUM($11:$11)-1, AK414+SUMPRODUCT(AL198:AT198, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AK469)=SUM($11:$11)-1, AL414+SUMPRODUCT(AM198:AU198, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AL469)=SUM($11:$11)-1, AM414+SUMPRODUCT(AN198:AV198, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AM469)=SUM($11:$11)-1, AN414+SUMPRODUCT(AO198:AW198, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AN469)=SUM($11:$11)-1, AO414+SUMPRODUCT(AP198:AX198, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AO469)=SUM($11:$11)-1, AP414+SUMPRODUCT(AQ198:AY198, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AP469)=SUM($11:$11)-1, AQ414+SUMPRODUCT(AR198:AZ198, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AQ469)=SUM($11:$11)-1, AR414+SUMPRODUCT(AS198:BA198, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AR469)=SUM($11:$11)-1, AS414+SUMPRODUCT(AT198:BB198, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AS469)=SUM($11:$11)-1, AT414+SUMPRODUCT(AU198:BC198, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AT469)=SUM($11:$11)-1, AU414+SUMPRODUCT(AV198:BD198, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AU469)=SUM($11:$11)-1, AV414+SUMPRODUCT(AW198:BE198, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AV469)=SUM($11:$11)-1, AW414+SUMPRODUCT(AX198:BF198, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AW469)=SUM($11:$11)-1, AX414+SUMPRODUCT(AY198:BG198, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AX469)=SUM($11:$11)-1, AY414+SUMPRODUCT(AZ198:BH198, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AY469)=SUM($11:$11)-1, AZ414+SUMPRODUCT(BA198:BI198, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:AZ469)=SUM($11:$11)-1, BA414+SUMPRODUCT(BB198:BJ198, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BA469)=SUM($11:$11)-1, BB414+SUMPRODUCT(BC198:BK198, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BB469)=SUM($11:$11)-1, BC414+SUMPRODUCT(BD198:BL198, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BC469)=SUM($11:$11)-1, BD414+SUMPRODUCT(BE198:BM198, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BD469)=SUM($11:$11)-1, BE414+SUMPRODUCT(BF198:BN198, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BE469)=SUM($11:$11)-1, BF414+SUMPRODUCT(BG198:BO198, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BF469)=SUM($11:$11)-1, BG414+SUMPRODUCT(BH198:BP198, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BG469)=SUM($11:$11)-1, BH414+SUMPRODUCT(BI198:BQ198, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BH469)=SUM($11:$11)-1, BI414+SUMPRODUCT(BJ198:BR198, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BI469)=SUM($11:$11)-1, BJ414+SUMPRODUCT(BK198:BS198, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BJ469)=SUM($11:$11)-1, BK414+SUMPRODUCT(BL198:BT198, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BK469)=SUM($11:$11)-1, BL414+SUMPRODUCT(BM198:BU198, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BL469)=SUM($11:$11)-1, BM414+SUMPRODUCT(BN198:BV198, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BM469)=SUM($11:$11)-1, BN414+SUMPRODUCT(BO198:BW198, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BN469)=SUM($11:$11)-1, BO414+SUMPRODUCT(BP198:BX198, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BO469)=SUM($11:$11)-1, BP414+SUMPRODUCT(BQ198:BY198, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BP469)=SUM($11:$11)-1, BQ414+SUMPRODUCT(BR198:BZ198, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BQ469)=SUM($11:$11)-1, BR414+SUMPRODUCT(BS198:CA198, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BR469)=SUM($11:$11)-1, BS414+SUMPRODUCT(BT198:CB198, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BS469)=SUM($11:$11)-1, BT414+SUMPRODUCT(BU198:CC198, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BT469)=SUM($11:$11)-1, BU414+SUMPRODUCT(BV198:CD198, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BU469)=SUM($11:$11)-1, BV414+SUMPRODUCT(BW198:CE198, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BV469)=SUM($11:$11)-1, BW414+SUMPRODUCT(BX198:CF198, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BW469)=SUM($11:$11)-1, BX414+SUMPRODUCT(BY198:CG198, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BX469)=SUM($11:$11)-1, BY414+SUMPRODUCT(BZ198:CH198, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BY469)=SUM($11:$11)-1, BZ414+SUMPRODUCT(CA198:CI198, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:BZ469)=SUM($11:$11)-1, CA414+SUMPRODUCT(CB198:CJ198, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CA469)=SUM($11:$11)-1, CB414+SUMPRODUCT(CC198:CK198, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CB469)=SUM($11:$11)-1, CC414+SUMPRODUCT(CD198:CL198, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CC469)=SUM($11:$11)-1, CD414+SUMPRODUCT(CE198:CM198, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CD469)=SUM($11:$11)-1, CE414+SUMPRODUCT(CF198:CN198, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CE469)=SUM($11:$11)-1, CF414+SUMPRODUCT(CG198:CO198, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CF469)=SUM($11:$11)-1, CG414+SUMPRODUCT(CH198:CP198, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CG469)=SUM($11:$11)-1, CH414+SUMPRODUCT(CI198:CQ198, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CH469)=SUM($11:$11)-1, CI414+SUMPRODUCT(CJ198:CR198, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CI469)=SUM($11:$11)-1, CJ414+SUMPRODUCT(CK198:CS198, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CJ469)=SUM($11:$11)-1, CK414+SUMPRODUCT(CL198:CT198, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CK469)=SUM($11:$11)-1, CL414+SUMPRODUCT(CM198:CU198, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CL469)=SUM($11:$11)-1, CM414+SUMPRODUCT(CN198:CV198, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CM469)=SUM($11:$11)-1, CN414+SUMPRODUCT(CO198:CW198, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G469:CN469)=SUM($11:$11)-1, CO414+SUMPRODUCT(CP198:CX198, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G472:G472)=SUM($11:$11)-1, H417+SUMPRODUCT(I201:Q201, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:H472)=SUM($11:$11)-1, I417+SUMPRODUCT(J201:R201, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:I472)=SUM($11:$11)-1, J417+SUMPRODUCT(K201:S201, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:J472)=SUM($11:$11)-1, K417+SUMPRODUCT(L201:T201, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:K472)=SUM($11:$11)-1, L417+SUMPRODUCT(M201:U201, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G472:L472)=SUM($11:$11)-1, M417+SUMPRODUCT(N201:V201, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:M472)=SUM($11:$11)-1, N417+SUMPRODUCT(O201:W201, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:N472)=SUM($11:$11)-1, O417+SUMPRODUCT(P201:X201, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:O472)=SUM($11:$11)-1, P417+SUMPRODUCT(Q201:Y201, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:P472)=SUM($11:$11)-1, Q417+SUMPRODUCT(R201:Z201, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:Q472)=SUM($11:$11)-1, R417+SUMPRODUCT(S201:AA201, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:R472)=SUM($11:$11)-1, S417+SUMPRODUCT(T201:AB201, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:S472)=SUM($11:$11)-1, T417+SUMPRODUCT(U201:AC201, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:T472)=SUM($11:$11)-1, U417+SUMPRODUCT(V201:AD201, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:U472)=SUM($11:$11)-1, V417+SUMPRODUCT(W201:AE201, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:V472)=SUM($11:$11)-1, W417+SUMPRODUCT(X201:AF201, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:W472)=SUM($11:$11)-1, X417+SUMPRODUCT(Y201:AG201, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:X472)=SUM($11:$11)-1, Y417+SUMPRODUCT(Z201:AH201, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:Y472)=SUM($11:$11)-1, Z417+SUMPRODUCT(AA201:AI201, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:Z472)=SUM($11:$11)-1, AA417+SUMPRODUCT(AB201:AJ201, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AA472)=SUM($11:$11)-1, AB417+SUMPRODUCT(AC201:AK201, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AB472)=SUM($11:$11)-1, AC417+SUMPRODUCT(AD201:AL201, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AC472)=SUM($11:$11)-1, AD417+SUMPRODUCT(AE201:AM201, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AD472)=SUM($11:$11)-1, AE417+SUMPRODUCT(AF201:AN201, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AE472)=SUM($11:$11)-1, AF417+SUMPRODUCT(AG201:AO201, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AF472)=SUM($11:$11)-1, AG417+SUMPRODUCT(AH201:AP201, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AG472)=SUM($11:$11)-1, AH417+SUMPRODUCT(AI201:AQ201, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AH472)=SUM($11:$11)-1, AI417+SUMPRODUCT(AJ201:AR201, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AI472)=SUM($11:$11)-1, AJ417+SUMPRODUCT(AK201:AS201, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AJ472)=SUM($11:$11)-1, AK417+SUMPRODUCT(AL201:AT201, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AK472)=SUM($11:$11)-1, AL417+SUMPRODUCT(AM201:AU201, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AL472)=SUM($11:$11)-1, AM417+SUMPRODUCT(AN201:AV201, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AM472)=SUM($11:$11)-1, AN417+SUMPRODUCT(AO201:AW201, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AN472)=SUM($11:$11)-1, AO417+SUMPRODUCT(AP201:AX201, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AO472)=SUM($11:$11)-1, AP417+SUMPRODUCT(AQ201:AY201, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AP472)=SUM($11:$11)-1, AQ417+SUMPRODUCT(AR201:AZ201, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AQ472)=SUM($11:$11)-1, AR417+SUMPRODUCT(AS201:BA201, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AR472)=SUM($11:$11)-1, AS417+SUMPRODUCT(AT201:BB201, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AS472)=SUM($11:$11)-1, AT417+SUMPRODUCT(AU201:BC201, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AT472)=SUM($11:$11)-1, AU417+SUMPRODUCT(AV201:BD201, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AU472)=SUM($11:$11)-1, AV417+SUMPRODUCT(AW201:BE201, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AV472)=SUM($11:$11)-1, AW417+SUMPRODUCT(AX201:BF201, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AW472)=SUM($11:$11)-1, AX417+SUMPRODUCT(AY201:BG201, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AX472)=SUM($11:$11)-1, AY417+SUMPRODUCT(AZ201:BH201, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AY472)=SUM($11:$11)-1, AZ417+SUMPRODUCT(BA201:BI201, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:AZ472)=SUM($11:$11)-1, BA417+SUMPRODUCT(BB201:BJ201, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BA472)=SUM($11:$11)-1, BB417+SUMPRODUCT(BC201:BK201, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BB472)=SUM($11:$11)-1, BC417+SUMPRODUCT(BD201:BL201, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BC472)=SUM($11:$11)-1, BD417+SUMPRODUCT(BE201:BM201, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BD472)=SUM($11:$11)-1, BE417+SUMPRODUCT(BF201:BN201, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BE472)=SUM($11:$11)-1, BF417+SUMPRODUCT(BG201:BO201, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BF472)=SUM($11:$11)-1, BG417+SUMPRODUCT(BH201:BP201, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BG472)=SUM($11:$11)-1, BH417+SUMPRODUCT(BI201:BQ201, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BH472)=SUM($11:$11)-1, BI417+SUMPRODUCT(BJ201:BR201, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BI472)=SUM($11:$11)-1, BJ417+SUMPRODUCT(BK201:BS201, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BJ472)=SUM($11:$11)-1, BK417+SUMPRODUCT(BL201:BT201, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BK472)=SUM($11:$11)-1, BL417+SUMPRODUCT(BM201:BU201, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BL472)=SUM($11:$11)-1, BM417+SUMPRODUCT(BN201:BV201, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BM472)=SUM($11:$11)-1, BN417+SUMPRODUCT(BO201:BW201, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BN472)=SUM($11:$11)-1, BO417+SUMPRODUCT(BP201:BX201, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BO472)=SUM($11:$11)-1, BP417+SUMPRODUCT(BQ201:BY201, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BP472)=SUM($11:$11)-1, BQ417+SUMPRODUCT(BR201:BZ201, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BQ472)=SUM($11:$11)-1, BR417+SUMPRODUCT(BS201:CA201, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BR472)=SUM($11:$11)-1, BS417+SUMPRODUCT(BT201:CB201, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BS472)=SUM($11:$11)-1, BT417+SUMPRODUCT(BU201:CC201, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BT472)=SUM($11:$11)-1, BU417+SUMPRODUCT(BV201:CD201, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BU472)=SUM($11:$11)-1, BV417+SUMPRODUCT(BW201:CE201, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BV472)=SUM($11:$11)-1, BW417+SUMPRODUCT(BX201:CF201, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BW472)=SUM($11:$11)-1, BX417+SUMPRODUCT(BY201:CG201, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BX472)=SUM($11:$11)-1, BY417+SUMPRODUCT(BZ201:CH201, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BY472)=SUM($11:$11)-1, BZ417+SUMPRODUCT(CA201:CI201, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:BZ472)=SUM($11:$11)-1, CA417+SUMPRODUCT(CB201:CJ201, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CA472)=SUM($11:$11)-1, CB417+SUMPRODUCT(CC201:CK201, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CB472)=SUM($11:$11)-1, CC417+SUMPRODUCT(CD201:CL201, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CC472)=SUM($11:$11)-1, CD417+SUMPRODUCT(CE201:CM201, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CD472)=SUM($11:$11)-1, CE417+SUMPRODUCT(CF201:CN201, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CE472)=SUM($11:$11)-1, CF417+SUMPRODUCT(CG201:CO201, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CF472)=SUM($11:$11)-1, CG417+SUMPRODUCT(CH201:CP201, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CG472)=SUM($11:$11)-1, CH417+SUMPRODUCT(CI201:CQ201, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CH472)=SUM($11:$11)-1, CI417+SUMPRODUCT(CJ201:CR201, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CI472)=SUM($11:$11)-1, CJ417+SUMPRODUCT(CK201:CS201, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CJ472)=SUM($11:$11)-1, CK417+SUMPRODUCT(CL201:CT201, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CK472)=SUM($11:$11)-1, CL417+SUMPRODUCT(CM201:CU201, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CL472)=SUM($11:$11)-1, CM417+SUMPRODUCT(CN201:CV201, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CM472)=SUM($11:$11)-1, CN417+SUMPRODUCT(CO201:CW201, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G472:CN472)=SUM($11:$11)-1, CO417+SUMPRODUCT(CP201:CX201, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G473:G473)=SUM($11:$11)-1, H418+SUMPRODUCT(I202:Q202, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:H473)=SUM($11:$11)-1, I418+SUMPRODUCT(J202:R202, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:I473)=SUM($11:$11)-1, J418+SUMPRODUCT(K202:S202, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:J473)=SUM($11:$11)-1, K418+SUMPRODUCT(L202:T202, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:K473)=SUM($11:$11)-1, L418+SUMPRODUCT(M202:U202, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G473:L473)=SUM($11:$11)-1, M418+SUMPRODUCT(N202:V202, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:M473)=SUM($11:$11)-1, N418+SUMPRODUCT(O202:W202, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:N473)=SUM($11:$11)-1, O418+SUMPRODUCT(P202:X202, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:O473)=SUM($11:$11)-1, P418+SUMPRODUCT(Q202:Y202, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:P473)=SUM($11:$11)-1, Q418+SUMPRODUCT(R202:Z202, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:Q473)=SUM($11:$11)-1, R418+SUMPRODUCT(S202:AA202, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:R473)=SUM($11:$11)-1, S418+SUMPRODUCT(T202:AB202, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:S473)=SUM($11:$11)-1, T418+SUMPRODUCT(U202:AC202, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:T473)=SUM($11:$11)-1, U418+SUMPRODUCT(V202:AD202, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:U473)=SUM($11:$11)-1, V418+SUMPRODUCT(W202:AE202, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:V473)=SUM($11:$11)-1, W418+SUMPRODUCT(X202:AF202, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:W473)=SUM($11:$11)-1, X418+SUMPRODUCT(Y202:AG202, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:X473)=SUM($11:$11)-1, Y418+SUMPRODUCT(Z202:AH202, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:Y473)=SUM($11:$11)-1, Z418+SUMPRODUCT(AA202:AI202, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:Z473)=SUM($11:$11)-1, AA418+SUMPRODUCT(AB202:AJ202, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AA473)=SUM($11:$11)-1, AB418+SUMPRODUCT(AC202:AK202, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AB473)=SUM($11:$11)-1, AC418+SUMPRODUCT(AD202:AL202, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AC473)=SUM($11:$11)-1, AD418+SUMPRODUCT(AE202:AM202, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AD473)=SUM($11:$11)-1, AE418+SUMPRODUCT(AF202:AN202, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AE473)=SUM($11:$11)-1, AF418+SUMPRODUCT(AG202:AO202, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AF473)=SUM($11:$11)-1, AG418+SUMPRODUCT(AH202:AP202, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AG473)=SUM($11:$11)-1, AH418+SUMPRODUCT(AI202:AQ202, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AH473)=SUM($11:$11)-1, AI418+SUMPRODUCT(AJ202:AR202, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AI473)=SUM($11:$11)-1, AJ418+SUMPRODUCT(AK202:AS202, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AJ473)=SUM($11:$11)-1, AK418+SUMPRODUCT(AL202:AT202, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AK473)=SUM($11:$11)-1, AL418+SUMPRODUCT(AM202:AU202, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AL473)=SUM($11:$11)-1, AM418+SUMPRODUCT(AN202:AV202, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AM473)=SUM($11:$11)-1, AN418+SUMPRODUCT(AO202:AW202, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AN473)=SUM($11:$11)-1, AO418+SUMPRODUCT(AP202:AX202, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AO473)=SUM($11:$11)-1, AP418+SUMPRODUCT(AQ202:AY202, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AP473)=SUM($11:$11)-1, AQ418+SUMPRODUCT(AR202:AZ202, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AQ473)=SUM($11:$11)-1, AR418+SUMPRODUCT(AS202:BA202, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AR473)=SUM($11:$11)-1, AS418+SUMPRODUCT(AT202:BB202, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AS473)=SUM($11:$11)-1, AT418+SUMPRODUCT(AU202:BC202, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AT473)=SUM($11:$11)-1, AU418+SUMPRODUCT(AV202:BD202, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AU473)=SUM($11:$11)-1, AV418+SUMPRODUCT(AW202:BE202, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AV473)=SUM($11:$11)-1, AW418+SUMPRODUCT(AX202:BF202, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AW473)=SUM($11:$11)-1, AX418+SUMPRODUCT(AY202:BG202, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AX473)=SUM($11:$11)-1, AY418+SUMPRODUCT(AZ202:BH202, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AY473)=SUM($11:$11)-1, AZ418+SUMPRODUCT(BA202:BI202, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:AZ473)=SUM($11:$11)-1, BA418+SUMPRODUCT(BB202:BJ202, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BA473)=SUM($11:$11)-1, BB418+SUMPRODUCT(BC202:BK202, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BB473)=SUM($11:$11)-1, BC418+SUMPRODUCT(BD202:BL202, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BC473)=SUM($11:$11)-1, BD418+SUMPRODUCT(BE202:BM202, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BD473)=SUM($11:$11)-1, BE418+SUMPRODUCT(BF202:BN202, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BE473)=SUM($11:$11)-1, BF418+SUMPRODUCT(BG202:BO202, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BF473)=SUM($11:$11)-1, BG418+SUMPRODUCT(BH202:BP202, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BG473)=SUM($11:$11)-1, BH418+SUMPRODUCT(BI202:BQ202, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BH473)=SUM($11:$11)-1, BI418+SUMPRODUCT(BJ202:BR202, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BI473)=SUM($11:$11)-1, BJ418+SUMPRODUCT(BK202:BS202, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BJ473)=SUM($11:$11)-1, BK418+SUMPRODUCT(BL202:BT202, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BK473)=SUM($11:$11)-1, BL418+SUMPRODUCT(BM202:BU202, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BL473)=SUM($11:$11)-1, BM418+SUMPRODUCT(BN202:BV202, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BM473)=SUM($11:$11)-1, BN418+SUMPRODUCT(BO202:BW202, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BN473)=SUM($11:$11)-1, BO418+SUMPRODUCT(BP202:BX202, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BO473)=SUM($11:$11)-1, BP418+SUMPRODUCT(BQ202:BY202, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BP473)=SUM($11:$11)-1, BQ418+SUMPRODUCT(BR202:BZ202, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BQ473)=SUM($11:$11)-1, BR418+SUMPRODUCT(BS202:CA202, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BR473)=SUM($11:$11)-1, BS418+SUMPRODUCT(BT202:CB202, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BS473)=SUM($11:$11)-1, BT418+SUMPRODUCT(BU202:CC202, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BT473)=SUM($11:$11)-1, BU418+SUMPRODUCT(BV202:CD202, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BU473)=SUM($11:$11)-1, BV418+SUMPRODUCT(BW202:CE202, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BV473)=SUM($11:$11)-1, BW418+SUMPRODUCT(BX202:CF202, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BW473)=SUM($11:$11)-1, BX418+SUMPRODUCT(BY202:CG202, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BX473)=SUM($11:$11)-1, BY418+SUMPRODUCT(BZ202:CH202, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BY473)=SUM($11:$11)-1, BZ418+SUMPRODUCT(CA202:CI202, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:BZ473)=SUM($11:$11)-1, CA418+SUMPRODUCT(CB202:CJ202, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CA473)=SUM($11:$11)-1, CB418+SUMPRODUCT(CC202:CK202, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CB473)=SUM($11:$11)-1, CC418+SUMPRODUCT(CD202:CL202, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CC473)=SUM($11:$11)-1, CD418+SUMPRODUCT(CE202:CM202, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CD473)=SUM($11:$11)-1, CE418+SUMPRODUCT(CF202:CN202, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CE473)=SUM($11:$11)-1, CF418+SUMPRODUCT(CG202:CO202, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CF473)=SUM($11:$11)-1, CG418+SUMPRODUCT(CH202:CP202, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CG473)=SUM($11:$11)-1, CH418+SUMPRODUCT(CI202:CQ202, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CH473)=SUM($11:$11)-1, CI418+SUMPRODUCT(CJ202:CR202, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CI473)=SUM($11:$11)-1, CJ418+SUMPRODUCT(CK202:CS202, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CJ473)=SUM($11:$11)-1, CK418+SUMPRODUCT(CL202:CT202, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CK473)=SUM($11:$11)-1, CL418+SUMPRODUCT(CM202:CU202, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CL473)=SUM($11:$11)-1, CM418+SUMPRODUCT(CN202:CV202, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CM473)=SUM($11:$11)-1, CN418+SUMPRODUCT(CO202:CW202, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G473:CN473)=SUM($11:$11)-1, CO418+SUMPRODUCT(CP202:CX202, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G476:G476)=SUM($11:$11)-1, H421+SUMPRODUCT(I205:Q205, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:H476)=SUM($11:$11)-1, I421+SUMPRODUCT(J205:R205, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:I476)=SUM($11:$11)-1, J421+SUMPRODUCT(K205:S205, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:J476)=SUM($11:$11)-1, K421+SUMPRODUCT(L205:T205, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:K476)=SUM($11:$11)-1, L421+SUMPRODUCT(M205:U205, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G476:L476)=SUM($11:$11)-1, M421+SUMPRODUCT(N205:V205, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:M476)=SUM($11:$11)-1, N421+SUMPRODUCT(O205:W205, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:N476)=SUM($11:$11)-1, O421+SUMPRODUCT(P205:X205, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:O476)=SUM($11:$11)-1, P421+SUMPRODUCT(Q205:Y205, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:P476)=SUM($11:$11)-1, Q421+SUMPRODUCT(R205:Z205, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:Q476)=SUM($11:$11)-1, R421+SUMPRODUCT(S205:AA205, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:R476)=SUM($11:$11)-1, S421+SUMPRODUCT(T205:AB205, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:S476)=SUM($11:$11)-1, T421+SUMPRODUCT(U205:AC205, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:T476)=SUM($11:$11)-1, U421+SUMPRODUCT(V205:AD205, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:U476)=SUM($11:$11)-1, V421+SUMPRODUCT(W205:AE205, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:V476)=SUM($11:$11)-1, W421+SUMPRODUCT(X205:AF205, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:W476)=SUM($11:$11)-1, X421+SUMPRODUCT(Y205:AG205, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:X476)=SUM($11:$11)-1, Y421+SUMPRODUCT(Z205:AH205, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:Y476)=SUM($11:$11)-1, Z421+SUMPRODUCT(AA205:AI205, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:Z476)=SUM($11:$11)-1, AA421+SUMPRODUCT(AB205:AJ205, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AA476)=SUM($11:$11)-1, AB421+SUMPRODUCT(AC205:AK205, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AB476)=SUM($11:$11)-1, AC421+SUMPRODUCT(AD205:AL205, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AC476)=SUM($11:$11)-1, AD421+SUMPRODUCT(AE205:AM205, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AD476)=SUM($11:$11)-1, AE421+SUMPRODUCT(AF205:AN205, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AE476)=SUM($11:$11)-1, AF421+SUMPRODUCT(AG205:AO205, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AF476)=SUM($11:$11)-1, AG421+SUMPRODUCT(AH205:AP205, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AG476)=SUM($11:$11)-1, AH421+SUMPRODUCT(AI205:AQ205, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AH476)=SUM($11:$11)-1, AI421+SUMPRODUCT(AJ205:AR205, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AI476)=SUM($11:$11)-1, AJ421+SUMPRODUCT(AK205:AS205, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AJ476)=SUM($11:$11)-1, AK421+SUMPRODUCT(AL205:AT205, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AK476)=SUM($11:$11)-1, AL421+SUMPRODUCT(AM205:AU205, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AL476)=SUM($11:$11)-1, AM421+SUMPRODUCT(AN205:AV205, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AM476)=SUM($11:$11)-1, AN421+SUMPRODUCT(AO205:AW205, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AN476)=SUM($11:$11)-1, AO421+SUMPRODUCT(AP205:AX205, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AO476)=SUM($11:$11)-1, AP421+SUMPRODUCT(AQ205:AY205, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AP476)=SUM($11:$11)-1, AQ421+SUMPRODUCT(AR205:AZ205, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AQ476)=SUM($11:$11)-1, AR421+SUMPRODUCT(AS205:BA205, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AR476)=SUM($11:$11)-1, AS421+SUMPRODUCT(AT205:BB205, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AS476)=SUM($11:$11)-1, AT421+SUMPRODUCT(AU205:BC205, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AT476)=SUM($11:$11)-1, AU421+SUMPRODUCT(AV205:BD205, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AU476)=SUM($11:$11)-1, AV421+SUMPRODUCT(AW205:BE205, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AV476)=SUM($11:$11)-1, AW421+SUMPRODUCT(AX205:BF205, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AW476)=SUM($11:$11)-1, AX421+SUMPRODUCT(AY205:BG205, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AX476)=SUM($11:$11)-1, AY421+SUMPRODUCT(AZ205:BH205, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AY476)=SUM($11:$11)-1, AZ421+SUMPRODUCT(BA205:BI205, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:AZ476)=SUM($11:$11)-1, BA421+SUMPRODUCT(BB205:BJ205, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BA476)=SUM($11:$11)-1, BB421+SUMPRODUCT(BC205:BK205, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BB476)=SUM($11:$11)-1, BC421+SUMPRODUCT(BD205:BL205, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BC476)=SUM($11:$11)-1, BD421+SUMPRODUCT(BE205:BM205, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BD476)=SUM($11:$11)-1, BE421+SUMPRODUCT(BF205:BN205, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BE476)=SUM($11:$11)-1, BF421+SUMPRODUCT(BG205:BO205, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BF476)=SUM($11:$11)-1, BG421+SUMPRODUCT(BH205:BP205, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BG476)=SUM($11:$11)-1, BH421+SUMPRODUCT(BI205:BQ205, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BH476)=SUM($11:$11)-1, BI421+SUMPRODUCT(BJ205:BR205, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BI476)=SUM($11:$11)-1, BJ421+SUMPRODUCT(BK205:BS205, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BJ476)=SUM($11:$11)-1, BK421+SUMPRODUCT(BL205:BT205, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BK476)=SUM($11:$11)-1, BL421+SUMPRODUCT(BM205:BU205, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BL476)=SUM($11:$11)-1, BM421+SUMPRODUCT(BN205:BV205, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BM476)=SUM($11:$11)-1, BN421+SUMPRODUCT(BO205:BW205, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BN476)=SUM($11:$11)-1, BO421+SUMPRODUCT(BP205:BX205, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BO476)=SUM($11:$11)-1, BP421+SUMPRODUCT(BQ205:BY205, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BP476)=SUM($11:$11)-1, BQ421+SUMPRODUCT(BR205:BZ205, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BQ476)=SUM($11:$11)-1, BR421+SUMPRODUCT(BS205:CA205, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BR476)=SUM($11:$11)-1, BS421+SUMPRODUCT(BT205:CB205, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BS476)=SUM($11:$11)-1, BT421+SUMPRODUCT(BU205:CC205, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BT476)=SUM($11:$11)-1, BU421+SUMPRODUCT(BV205:CD205, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BU476)=SUM($11:$11)-1, BV421+SUMPRODUCT(BW205:CE205, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BV476)=SUM($11:$11)-1, BW421+SUMPRODUCT(BX205:CF205, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BW476)=SUM($11:$11)-1, BX421+SUMPRODUCT(BY205:CG205, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BX476)=SUM($11:$11)-1, BY421+SUMPRODUCT(BZ205:CH205, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BY476)=SUM($11:$11)-1, BZ421+SUMPRODUCT(CA205:CI205, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:BZ476)=SUM($11:$11)-1, CA421+SUMPRODUCT(CB205:CJ205, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CA476)=SUM($11:$11)-1, CB421+SUMPRODUCT(CC205:CK205, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CB476)=SUM($11:$11)-1, CC421+SUMPRODUCT(CD205:CL205, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CC476)=SUM($11:$11)-1, CD421+SUMPRODUCT(CE205:CM205, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CD476)=SUM($11:$11)-1, CE421+SUMPRODUCT(CF205:CN205, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CE476)=SUM($11:$11)-1, CF421+SUMPRODUCT(CG205:CO205, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CF476)=SUM($11:$11)-1, CG421+SUMPRODUCT(CH205:CP205, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CG476)=SUM($11:$11)-1, CH421+SUMPRODUCT(CI205:CQ205, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CH476)=SUM($11:$11)-1, CI421+SUMPRODUCT(CJ205:CR205, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CI476)=SUM($11:$11)-1, CJ421+SUMPRODUCT(CK205:CS205, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CJ476)=SUM($11:$11)-1, CK421+SUMPRODUCT(CL205:CT205, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CK476)=SUM($11:$11)-1, CL421+SUMPRODUCT(CM205:CU205, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CL476)=SUM($11:$11)-1, CM421+SUMPRODUCT(CN205:CV205, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CM476)=SUM($11:$11)-1, CN421+SUMPRODUCT(CO205:CW205, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G476:CN476)=SUM($11:$11)-1, CO421+SUMPRODUCT(CP205:CX205, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G477:G477)=SUM($11:$11)-1, H422+SUMPRODUCT(I206:Q206, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:H477)=SUM($11:$11)-1, I422+SUMPRODUCT(J206:R206, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:I477)=SUM($11:$11)-1, J422+SUMPRODUCT(K206:S206, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:J477)=SUM($11:$11)-1, K422+SUMPRODUCT(L206:T206, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:K477)=SUM($11:$11)-1, L422+SUMPRODUCT(M206:U206, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G477:L477)=SUM($11:$11)-1, M422+SUMPRODUCT(N206:V206, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:M477)=SUM($11:$11)-1, N422+SUMPRODUCT(O206:W206, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:N477)=SUM($11:$11)-1, O422+SUMPRODUCT(P206:X206, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:O477)=SUM($11:$11)-1, P422+SUMPRODUCT(Q206:Y206, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:P477)=SUM($11:$11)-1, Q422+SUMPRODUCT(R206:Z206, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:Q477)=SUM($11:$11)-1, R422+SUMPRODUCT(S206:AA206, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:R477)=SUM($11:$11)-1, S422+SUMPRODUCT(T206:AB206, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:S477)=SUM($11:$11)-1, T422+SUMPRODUCT(U206:AC206, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:T477)=SUM($11:$11)-1, U422+SUMPRODUCT(V206:AD206, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:U477)=SUM($11:$11)-1, V422+SUMPRODUCT(W206:AE206, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:V477)=SUM($11:$11)-1, W422+SUMPRODUCT(X206:AF206, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:W477)=SUM($11:$11)-1, X422+SUMPRODUCT(Y206:AG206, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:X477)=SUM($11:$11)-1, Y422+SUMPRODUCT(Z206:AH206, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:Y477)=SUM($11:$11)-1, Z422+SUMPRODUCT(AA206:AI206, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:Z477)=SUM($11:$11)-1, AA422+SUMPRODUCT(AB206:AJ206, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AA477)=SUM($11:$11)-1, AB422+SUMPRODUCT(AC206:AK206, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AB477)=SUM($11:$11)-1, AC422+SUMPRODUCT(AD206:AL206, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AC477)=SUM($11:$11)-1, AD422+SUMPRODUCT(AE206:AM206, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AD477)=SUM($11:$11)-1, AE422+SUMPRODUCT(AF206:AN206, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AE477)=SUM($11:$11)-1, AF422+SUMPRODUCT(AG206:AO206, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AF477)=SUM($11:$11)-1, AG422+SUMPRODUCT(AH206:AP206, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AG477)=SUM($11:$11)-1, AH422+SUMPRODUCT(AI206:AQ206, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AH477)=SUM($11:$11)-1, AI422+SUMPRODUCT(AJ206:AR206, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AI477)=SUM($11:$11)-1, AJ422+SUMPRODUCT(AK206:AS206, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AJ477)=SUM($11:$11)-1, AK422+SUMPRODUCT(AL206:AT206, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AK477)=SUM($11:$11)-1, AL422+SUMPRODUCT(AM206:AU206, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AL477)=SUM($11:$11)-1, AM422+SUMPRODUCT(AN206:AV206, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AM477)=SUM($11:$11)-1, AN422+SUMPRODUCT(AO206:AW206, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AN477)=SUM($11:$11)-1, AO422+SUMPRODUCT(AP206:AX206, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AO477)=SUM($11:$11)-1, AP422+SUMPRODUCT(AQ206:AY206, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AP477)=SUM($11:$11)-1, AQ422+SUMPRODUCT(AR206:AZ206, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AQ477)=SUM($11:$11)-1, AR422+SUMPRODUCT(AS206:BA206, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AR477)=SUM($11:$11)-1, AS422+SUMPRODUCT(AT206:BB206, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AS477)=SUM($11:$11)-1, AT422+SUMPRODUCT(AU206:BC206, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AT477)=SUM($11:$11)-1, AU422+SUMPRODUCT(AV206:BD206, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AU477)=SUM($11:$11)-1, AV422+SUMPRODUCT(AW206:BE206, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AV477)=SUM($11:$11)-1, AW422+SUMPRODUCT(AX206:BF206, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AW477)=SUM($11:$11)-1, AX422+SUMPRODUCT(AY206:BG206, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AX477)=SUM($11:$11)-1, AY422+SUMPRODUCT(AZ206:BH206, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AY477)=SUM($11:$11)-1, AZ422+SUMPRODUCT(BA206:BI206, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:AZ477)=SUM($11:$11)-1, BA422+SUMPRODUCT(BB206:BJ206, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BA477)=SUM($11:$11)-1, BB422+SUMPRODUCT(BC206:BK206, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BB477)=SUM($11:$11)-1, BC422+SUMPRODUCT(BD206:BL206, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BC477)=SUM($11:$11)-1, BD422+SUMPRODUCT(BE206:BM206, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BD477)=SUM($11:$11)-1, BE422+SUMPRODUCT(BF206:BN206, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BE477)=SUM($11:$11)-1, BF422+SUMPRODUCT(BG206:BO206, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BF477)=SUM($11:$11)-1, BG422+SUMPRODUCT(BH206:BP206, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BG477)=SUM($11:$11)-1, BH422+SUMPRODUCT(BI206:BQ206, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BH477)=SUM($11:$11)-1, BI422+SUMPRODUCT(BJ206:BR206, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BI477)=SUM($11:$11)-1, BJ422+SUMPRODUCT(BK206:BS206, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BJ477)=SUM($11:$11)-1, BK422+SUMPRODUCT(BL206:BT206, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BK477)=SUM($11:$11)-1, BL422+SUMPRODUCT(BM206:BU206, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BL477)=SUM($11:$11)-1, BM422+SUMPRODUCT(BN206:BV206, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BM477)=SUM($11:$11)-1, BN422+SUMPRODUCT(BO206:BW206, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BN477)=SUM($11:$11)-1, BO422+SUMPRODUCT(BP206:BX206, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BO477)=SUM($11:$11)-1, BP422+SUMPRODUCT(BQ206:BY206, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BP477)=SUM($11:$11)-1, BQ422+SUMPRODUCT(BR206:BZ206, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BQ477)=SUM($11:$11)-1, BR422+SUMPRODUCT(BS206:CA206, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BR477)=SUM($11:$11)-1, BS422+SUMPRODUCT(BT206:CB206, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BS477)=SUM($11:$11)-1, BT422+SUMPRODUCT(BU206:CC206, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BT477)=SUM($11:$11)-1, BU422+SUMPRODUCT(BV206:CD206, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BU477)=SUM($11:$11)-1, BV422+SUMPRODUCT(BW206:CE206, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BV477)=SUM($11:$11)-1, BW422+SUMPRODUCT(BX206:CF206, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BW477)=SUM($11:$11)-1, BX422+SUMPRODUCT(BY206:CG206, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BX477)=SUM($11:$11)-1, BY422+SUMPRODUCT(BZ206:CH206, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BY477)=SUM($11:$11)-1, BZ422+SUMPRODUCT(CA206:CI206, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:BZ477)=SUM($11:$11)-1, CA422+SUMPRODUCT(CB206:CJ206, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CA477)=SUM($11:$11)-1, CB422+SUMPRODUCT(CC206:CK206, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CB477)=SUM($11:$11)-1, CC422+SUMPRODUCT(CD206:CL206, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CC477)=SUM($11:$11)-1, CD422+SUMPRODUCT(CE206:CM206, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CD477)=SUM($11:$11)-1, CE422+SUMPRODUCT(CF206:CN206, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CE477)=SUM($11:$11)-1, CF422+SUMPRODUCT(CG206:CO206, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CF477)=SUM($11:$11)-1, CG422+SUMPRODUCT(CH206:CP206, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CG477)=SUM($11:$11)-1, CH422+SUMPRODUCT(CI206:CQ206, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CH477)=SUM($11:$11)-1, CI422+SUMPRODUCT(CJ206:CR206, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CI477)=SUM($11:$11)-1, CJ422+SUMPRODUCT(CK206:CS206, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CJ477)=SUM($11:$11)-1, CK422+SUMPRODUCT(CL206:CT206, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CK477)=SUM($11:$11)-1, CL422+SUMPRODUCT(CM206:CU206, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CL477)=SUM($11:$11)-1, CM422+SUMPRODUCT(CN206:CV206, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CM477)=SUM($11:$11)-1, CN422+SUMPRODUCT(CO206:CW206, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G477:CN477)=SUM($11:$11)-1, CO422+SUMPRODUCT(CP206:CX206, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G478:G478)=SUM($11:$11)-1, H423+SUMPRODUCT(I207:Q207, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:H478)=SUM($11:$11)-1, I423+SUMPRODUCT(J207:R207, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:I478)=SUM($11:$11)-1, J423+SUMPRODUCT(K207:S207, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:J478)=SUM($11:$11)-1, K423+SUMPRODUCT(L207:T207, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:K478)=SUM($11:$11)-1, L423+SUMPRODUCT(M207:U207, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G478:L478)=SUM($11:$11)-1, M423+SUMPRODUCT(N207:V207, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:M478)=SUM($11:$11)-1, N423+SUMPRODUCT(O207:W207, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:N478)=SUM($11:$11)-1, O423+SUMPRODUCT(P207:X207, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:O478)=SUM($11:$11)-1, P423+SUMPRODUCT(Q207:Y207, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:P478)=SUM($11:$11)-1, Q423+SUMPRODUCT(R207:Z207, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:Q478)=SUM($11:$11)-1, R423+SUMPRODUCT(S207:AA207, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:R478)=SUM($11:$11)-1, S423+SUMPRODUCT(T207:AB207, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:S478)=SUM($11:$11)-1, T423+SUMPRODUCT(U207:AC207, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:T478)=SUM($11:$11)-1, U423+SUMPRODUCT(V207:AD207, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:U478)=SUM($11:$11)-1, V423+SUMPRODUCT(W207:AE207, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:V478)=SUM($11:$11)-1, W423+SUMPRODUCT(X207:AF207, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:W478)=SUM($11:$11)-1, X423+SUMPRODUCT(Y207:AG207, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:X478)=SUM($11:$11)-1, Y423+SUMPRODUCT(Z207:AH207, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:Y478)=SUM($11:$11)-1, Z423+SUMPRODUCT(AA207:AI207, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:Z478)=SUM($11:$11)-1, AA423+SUMPRODUCT(AB207:AJ207, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AA478)=SUM($11:$11)-1, AB423+SUMPRODUCT(AC207:AK207, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AB478)=SUM($11:$11)-1, AC423+SUMPRODUCT(AD207:AL207, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AC478)=SUM($11:$11)-1, AD423+SUMPRODUCT(AE207:AM207, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AD478)=SUM($11:$11)-1, AE423+SUMPRODUCT(AF207:AN207, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AE478)=SUM($11:$11)-1, AF423+SUMPRODUCT(AG207:AO207, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AF478)=SUM($11:$11)-1, AG423+SUMPRODUCT(AH207:AP207, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AG478)=SUM($11:$11)-1, AH423+SUMPRODUCT(AI207:AQ207, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AH478)=SUM($11:$11)-1, AI423+SUMPRODUCT(AJ207:AR207, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AI478)=SUM($11:$11)-1, AJ423+SUMPRODUCT(AK207:AS207, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AJ478)=SUM($11:$11)-1, AK423+SUMPRODUCT(AL207:AT207, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AK478)=SUM($11:$11)-1, AL423+SUMPRODUCT(AM207:AU207, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AL478)=SUM($11:$11)-1, AM423+SUMPRODUCT(AN207:AV207, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AM478)=SUM($11:$11)-1, AN423+SUMPRODUCT(AO207:AW207, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AN478)=SUM($11:$11)-1, AO423+SUMPRODUCT(AP207:AX207, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AO478)=SUM($11:$11)-1, AP423+SUMPRODUCT(AQ207:AY207, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AP478)=SUM($11:$11)-1, AQ423+SUMPRODUCT(AR207:AZ207, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AQ478)=SUM($11:$11)-1, AR423+SUMPRODUCT(AS207:BA207, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AR478)=SUM($11:$11)-1, AS423+SUMPRODUCT(AT207:BB207, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AS478)=SUM($11:$11)-1, AT423+SUMPRODUCT(AU207:BC207, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AT478)=SUM($11:$11)-1, AU423+SUMPRODUCT(AV207:BD207, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AU478)=SUM($11:$11)-1, AV423+SUMPRODUCT(AW207:BE207, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AV478)=SUM($11:$11)-1, AW423+SUMPRODUCT(AX207:BF207, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AW478)=SUM($11:$11)-1, AX423+SUMPRODUCT(AY207:BG207, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AX478)=SUM($11:$11)-1, AY423+SUMPRODUCT(AZ207:BH207, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AY478)=SUM($11:$11)-1, AZ423+SUMPRODUCT(BA207:BI207, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:AZ478)=SUM($11:$11)-1, BA423+SUMPRODUCT(BB207:BJ207, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BA478)=SUM($11:$11)-1, BB423+SUMPRODUCT(BC207:BK207, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BB478)=SUM($11:$11)-1, BC423+SUMPRODUCT(BD207:BL207, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BC478)=SUM($11:$11)-1, BD423+SUMPRODUCT(BE207:BM207, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BD478)=SUM($11:$11)-1, BE423+SUMPRODUCT(BF207:BN207, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BE478)=SUM($11:$11)-1, BF423+SUMPRODUCT(BG207:BO207, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BF478)=SUM($11:$11)-1, BG423+SUMPRODUCT(BH207:BP207, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BG478)=SUM($11:$11)-1, BH423+SUMPRODUCT(BI207:BQ207, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BH478)=SUM($11:$11)-1, BI423+SUMPRODUCT(BJ207:BR207, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BI478)=SUM($11:$11)-1, BJ423+SUMPRODUCT(BK207:BS207, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BJ478)=SUM($11:$11)-1, BK423+SUMPRODUCT(BL207:BT207, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BK478)=SUM($11:$11)-1, BL423+SUMPRODUCT(BM207:BU207, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BL478)=SUM($11:$11)-1, BM423+SUMPRODUCT(BN207:BV207, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BM478)=SUM($11:$11)-1, BN423+SUMPRODUCT(BO207:BW207, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BN478)=SUM($11:$11)-1, BO423+SUMPRODUCT(BP207:BX207, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BO478)=SUM($11:$11)-1, BP423+SUMPRODUCT(BQ207:BY207, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BP478)=SUM($11:$11)-1, BQ423+SUMPRODUCT(BR207:BZ207, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BQ478)=SUM($11:$11)-1, BR423+SUMPRODUCT(BS207:CA207, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BR478)=SUM($11:$11)-1, BS423+SUMPRODUCT(BT207:CB207, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BS478)=SUM($11:$11)-1, BT423+SUMPRODUCT(BU207:CC207, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BT478)=SUM($11:$11)-1, BU423+SUMPRODUCT(BV207:CD207, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BU478)=SUM($11:$11)-1, BV423+SUMPRODUCT(BW207:CE207, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BV478)=SUM($11:$11)-1, BW423+SUMPRODUCT(BX207:CF207, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BW478)=SUM($11:$11)-1, BX423+SUMPRODUCT(BY207:CG207, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BX478)=SUM($11:$11)-1, BY423+SUMPRODUCT(BZ207:CH207, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BY478)=SUM($11:$11)-1, BZ423+SUMPRODUCT(CA207:CI207, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:BZ478)=SUM($11:$11)-1, CA423+SUMPRODUCT(CB207:CJ207, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CA478)=SUM($11:$11)-1, CB423+SUMPRODUCT(CC207:CK207, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CB478)=SUM($11:$11)-1, CC423+SUMPRODUCT(CD207:CL207, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CC478)=SUM($11:$11)-1, CD423+SUMPRODUCT(CE207:CM207, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CD478)=SUM($11:$11)-1, CE423+SUMPRODUCT(CF207:CN207, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CE478)=SUM($11:$11)-1, CF423+SUMPRODUCT(CG207:CO207, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CF478)=SUM($11:$11)-1, CG423+SUMPRODUCT(CH207:CP207, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CG478)=SUM($11:$11)-1, CH423+SUMPRODUCT(CI207:CQ207, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CH478)=SUM($11:$11)-1, CI423+SUMPRODUCT(CJ207:CR207, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CI478)=SUM($11:$11)-1, CJ423+SUMPRODUCT(CK207:CS207, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CJ478)=SUM($11:$11)-1, CK423+SUMPRODUCT(CL207:CT207, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CK478)=SUM($11:$11)-1, CL423+SUMPRODUCT(CM207:CU207, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CL478)=SUM($11:$11)-1, CM423+SUMPRODUCT(CN207:CV207, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CM478)=SUM($11:$11)-1, CN423+SUMPRODUCT(CO207:CW207, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G478:CN478)=SUM($11:$11)-1, CO423+SUMPRODUCT(CP207:CX207, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G479:G479)=SUM($11:$11)-1, H424+SUMPRODUCT(I208:Q208, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:H479)=SUM($11:$11)-1, I424+SUMPRODUCT(J208:R208, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:I479)=SUM($11:$11)-1, J424+SUMPRODUCT(K208:S208, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:J479)=SUM($11:$11)-1, K424+SUMPRODUCT(L208:T208, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:K479)=SUM($11:$11)-1, L424+SUMPRODUCT(M208:U208, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G479:L479)=SUM($11:$11)-1, M424+SUMPRODUCT(N208:V208, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:M479)=SUM($11:$11)-1, N424+SUMPRODUCT(O208:W208, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:N479)=SUM($11:$11)-1, O424+SUMPRODUCT(P208:X208, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:O479)=SUM($11:$11)-1, P424+SUMPRODUCT(Q208:Y208, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:P479)=SUM($11:$11)-1, Q424+SUMPRODUCT(R208:Z208, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:Q479)=SUM($11:$11)-1, R424+SUMPRODUCT(S208:AA208, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:R479)=SUM($11:$11)-1, S424+SUMPRODUCT(T208:AB208, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:S479)=SUM($11:$11)-1, T424+SUMPRODUCT(U208:AC208, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:T479)=SUM($11:$11)-1, U424+SUMPRODUCT(V208:AD208, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:U479)=SUM($11:$11)-1, V424+SUMPRODUCT(W208:AE208, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:V479)=SUM($11:$11)-1, W424+SUMPRODUCT(X208:AF208, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:W479)=SUM($11:$11)-1, X424+SUMPRODUCT(Y208:AG208, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:X479)=SUM($11:$11)-1, Y424+SUMPRODUCT(Z208:AH208, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:Y479)=SUM($11:$11)-1, Z424+SUMPRODUCT(AA208:AI208, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:Z479)=SUM($11:$11)-1, AA424+SUMPRODUCT(AB208:AJ208, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AA479)=SUM($11:$11)-1, AB424+SUMPRODUCT(AC208:AK208, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AB479)=SUM($11:$11)-1, AC424+SUMPRODUCT(AD208:AL208, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AC479)=SUM($11:$11)-1, AD424+SUMPRODUCT(AE208:AM208, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AD479)=SUM($11:$11)-1, AE424+SUMPRODUCT(AF208:AN208, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AE479)=SUM($11:$11)-1, AF424+SUMPRODUCT(AG208:AO208, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AF479)=SUM($11:$11)-1, AG424+SUMPRODUCT(AH208:AP208, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AG479)=SUM($11:$11)-1, AH424+SUMPRODUCT(AI208:AQ208, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AH479)=SUM($11:$11)-1, AI424+SUMPRODUCT(AJ208:AR208, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AI479)=SUM($11:$11)-1, AJ424+SUMPRODUCT(AK208:AS208, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AJ479)=SUM($11:$11)-1, AK424+SUMPRODUCT(AL208:AT208, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AK479)=SUM($11:$11)-1, AL424+SUMPRODUCT(AM208:AU208, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AL479)=SUM($11:$11)-1, AM424+SUMPRODUCT(AN208:AV208, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AM479)=SUM($11:$11)-1, AN424+SUMPRODUCT(AO208:AW208, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AN479)=SUM($11:$11)-1, AO424+SUMPRODUCT(AP208:AX208, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AO479)=SUM($11:$11)-1, AP424+SUMPRODUCT(AQ208:AY208, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AP479)=SUM($11:$11)-1, AQ424+SUMPRODUCT(AR208:AZ208, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AQ479)=SUM($11:$11)-1, AR424+SUMPRODUCT(AS208:BA208, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AR479)=SUM($11:$11)-1, AS424+SUMPRODUCT(AT208:BB208, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AS479)=SUM($11:$11)-1, AT424+SUMPRODUCT(AU208:BC208, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AT479)=SUM($11:$11)-1, AU424+SUMPRODUCT(AV208:BD208, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AU479)=SUM($11:$11)-1, AV424+SUMPRODUCT(AW208:BE208, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AV479)=SUM($11:$11)-1, AW424+SUMPRODUCT(AX208:BF208, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AW479)=SUM($11:$11)-1, AX424+SUMPRODUCT(AY208:BG208, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AX479)=SUM($11:$11)-1, AY424+SUMPRODUCT(AZ208:BH208, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AY479)=SUM($11:$11)-1, AZ424+SUMPRODUCT(BA208:BI208, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:AZ479)=SUM($11:$11)-1, BA424+SUMPRODUCT(BB208:BJ208, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BA479)=SUM($11:$11)-1, BB424+SUMPRODUCT(BC208:BK208, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BB479)=SUM($11:$11)-1, BC424+SUMPRODUCT(BD208:BL208, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BC479)=SUM($11:$11)-1, BD424+SUMPRODUCT(BE208:BM208, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BD479)=SUM($11:$11)-1, BE424+SUMPRODUCT(BF208:BN208, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BE479)=SUM($11:$11)-1, BF424+SUMPRODUCT(BG208:BO208, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BF479)=SUM($11:$11)-1, BG424+SUMPRODUCT(BH208:BP208, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BG479)=SUM($11:$11)-1, BH424+SUMPRODUCT(BI208:BQ208, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BH479)=SUM($11:$11)-1, BI424+SUMPRODUCT(BJ208:BR208, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BI479)=SUM($11:$11)-1, BJ424+SUMPRODUCT(BK208:BS208, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BJ479)=SUM($11:$11)-1, BK424+SUMPRODUCT(BL208:BT208, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BK479)=SUM($11:$11)-1, BL424+SUMPRODUCT(BM208:BU208, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BL479)=SUM($11:$11)-1, BM424+SUMPRODUCT(BN208:BV208, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BM479)=SUM($11:$11)-1, BN424+SUMPRODUCT(BO208:BW208, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BN479)=SUM($11:$11)-1, BO424+SUMPRODUCT(BP208:BX208, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BO479)=SUM($11:$11)-1, BP424+SUMPRODUCT(BQ208:BY208, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BP479)=SUM($11:$11)-1, BQ424+SUMPRODUCT(BR208:BZ208, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BQ479)=SUM($11:$11)-1, BR424+SUMPRODUCT(BS208:CA208, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BR479)=SUM($11:$11)-1, BS424+SUMPRODUCT(BT208:CB208, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BS479)=SUM($11:$11)-1, BT424+SUMPRODUCT(BU208:CC208, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BT479)=SUM($11:$11)-1, BU424+SUMPRODUCT(BV208:CD208, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BU479)=SUM($11:$11)-1, BV424+SUMPRODUCT(BW208:CE208, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BV479)=SUM($11:$11)-1, BW424+SUMPRODUCT(BX208:CF208, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BW479)=SUM($11:$11)-1, BX424+SUMPRODUCT(BY208:CG208, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BX479)=SUM($11:$11)-1, BY424+SUMPRODUCT(BZ208:CH208, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BY479)=SUM($11:$11)-1, BZ424+SUMPRODUCT(CA208:CI208, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:BZ479)=SUM($11:$11)-1, CA424+SUMPRODUCT(CB208:CJ208, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CA479)=SUM($11:$11)-1, CB424+SUMPRODUCT(CC208:CK208, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CB479)=SUM($11:$11)-1, CC424+SUMPRODUCT(CD208:CL208, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CC479)=SUM($11:$11)-1, CD424+SUMPRODUCT(CE208:CM208, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CD479)=SUM($11:$11)-1, CE424+SUMPRODUCT(CF208:CN208, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CE479)=SUM($11:$11)-1, CF424+SUMPRODUCT(CG208:CO208, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CF479)=SUM($11:$11)-1, CG424+SUMPRODUCT(CH208:CP208, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CG479)=SUM($11:$11)-1, CH424+SUMPRODUCT(CI208:CQ208, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CH479)=SUM($11:$11)-1, CI424+SUMPRODUCT(CJ208:CR208, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CI479)=SUM($11:$11)-1, CJ424+SUMPRODUCT(CK208:CS208, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CJ479)=SUM($11:$11)-1, CK424+SUMPRODUCT(CL208:CT208, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CK479)=SUM($11:$11)-1, CL424+SUMPRODUCT(CM208:CU208, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CL479)=SUM($11:$11)-1, CM424+SUMPRODUCT(CN208:CV208, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CM479)=SUM($11:$11)-1, CN424+SUMPRODUCT(CO208:CW208, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G479:CN479)=SUM($11:$11)-1, CO424+SUMPRODUCT(CP208:CX208, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G480:G480)=SUM($11:$11)-1, H425+SUMPRODUCT(I209:Q209, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:H480)=SUM($11:$11)-1, I425+SUMPRODUCT(J209:R209, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:I480)=SUM($11:$11)-1, J425+SUMPRODUCT(K209:S209, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:J480)=SUM($11:$11)-1, K425+SUMPRODUCT(L209:T209, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:K480)=SUM($11:$11)-1, L425+SUMPRODUCT(M209:U209, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G480:L480)=SUM($11:$11)-1, M425+SUMPRODUCT(N209:V209, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:M480)=SUM($11:$11)-1, N425+SUMPRODUCT(O209:W209, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:N480)=SUM($11:$11)-1, O425+SUMPRODUCT(P209:X209, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:O480)=SUM($11:$11)-1, P425+SUMPRODUCT(Q209:Y209, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:P480)=SUM($11:$11)-1, Q425+SUMPRODUCT(R209:Z209, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:Q480)=SUM($11:$11)-1, R425+SUMPRODUCT(S209:AA209, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:R480)=SUM($11:$11)-1, S425+SUMPRODUCT(T209:AB209, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:S480)=SUM($11:$11)-1, T425+SUMPRODUCT(U209:AC209, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:T480)=SUM($11:$11)-1, U425+SUMPRODUCT(V209:AD209, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:U480)=SUM($11:$11)-1, V425+SUMPRODUCT(W209:AE209, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:V480)=SUM($11:$11)-1, W425+SUMPRODUCT(X209:AF209, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:W480)=SUM($11:$11)-1, X425+SUMPRODUCT(Y209:AG209, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:X480)=SUM($11:$11)-1, Y425+SUMPRODUCT(Z209:AH209, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:Y480)=SUM($11:$11)-1, Z425+SUMPRODUCT(AA209:AI209, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:Z480)=SUM($11:$11)-1, AA425+SUMPRODUCT(AB209:AJ209, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AA480)=SUM($11:$11)-1, AB425+SUMPRODUCT(AC209:AK209, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AB480)=SUM($11:$11)-1, AC425+SUMPRODUCT(AD209:AL209, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AC480)=SUM($11:$11)-1, AD425+SUMPRODUCT(AE209:AM209, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AD480)=SUM($11:$11)-1, AE425+SUMPRODUCT(AF209:AN209, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AE480)=SUM($11:$11)-1, AF425+SUMPRODUCT(AG209:AO209, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AF480)=SUM($11:$11)-1, AG425+SUMPRODUCT(AH209:AP209, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AG480)=SUM($11:$11)-1, AH425+SUMPRODUCT(AI209:AQ209, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AH480)=SUM($11:$11)-1, AI425+SUMPRODUCT(AJ209:AR209, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AI480)=SUM($11:$11)-1, AJ425+SUMPRODUCT(AK209:AS209, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AJ480)=SUM($11:$11)-1, AK425+SUMPRODUCT(AL209:AT209, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AK480)=SUM($11:$11)-1, AL425+SUMPRODUCT(AM209:AU209, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AL480)=SUM($11:$11)-1, AM425+SUMPRODUCT(AN209:AV209, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AM480)=SUM($11:$11)-1, AN425+SUMPRODUCT(AO209:AW209, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AN480)=SUM($11:$11)-1, AO425+SUMPRODUCT(AP209:AX209, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AO480)=SUM($11:$11)-1, AP425+SUMPRODUCT(AQ209:AY209, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AP480)=SUM($11:$11)-1, AQ425+SUMPRODUCT(AR209:AZ209, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AQ480)=SUM($11:$11)-1, AR425+SUMPRODUCT(AS209:BA209, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AR480)=SUM($11:$11)-1, AS425+SUMPRODUCT(AT209:BB209, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AS480)=SUM($11:$11)-1, AT425+SUMPRODUCT(AU209:BC209, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AT480)=SUM($11:$11)-1, AU425+SUMPRODUCT(AV209:BD209, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AU480)=SUM($11:$11)-1, AV425+SUMPRODUCT(AW209:BE209, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AV480)=SUM($11:$11)-1, AW425+SUMPRODUCT(AX209:BF209, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AW480)=SUM($11:$11)-1, AX425+SUMPRODUCT(AY209:BG209, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AX480)=SUM($11:$11)-1, AY425+SUMPRODUCT(AZ209:BH209, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AY480)=SUM($11:$11)-1, AZ425+SUMPRODUCT(BA209:BI209, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:AZ480)=SUM($11:$11)-1, BA425+SUMPRODUCT(BB209:BJ209, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BA480)=SUM($11:$11)-1, BB425+SUMPRODUCT(BC209:BK209, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BB480)=SUM($11:$11)-1, BC425+SUMPRODUCT(BD209:BL209, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BC480)=SUM($11:$11)-1, BD425+SUMPRODUCT(BE209:BM209, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BD480)=SUM($11:$11)-1, BE425+SUMPRODUCT(BF209:BN209, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BE480)=SUM($11:$11)-1, BF425+SUMPRODUCT(BG209:BO209, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BF480)=SUM($11:$11)-1, BG425+SUMPRODUCT(BH209:BP209, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BG480)=SUM($11:$11)-1, BH425+SUMPRODUCT(BI209:BQ209, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BH480)=SUM($11:$11)-1, BI425+SUMPRODUCT(BJ209:BR209, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BI480)=SUM($11:$11)-1, BJ425+SUMPRODUCT(BK209:BS209, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BJ480)=SUM($11:$11)-1, BK425+SUMPRODUCT(BL209:BT209, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BK480)=SUM($11:$11)-1, BL425+SUMPRODUCT(BM209:BU209, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BL480)=SUM($11:$11)-1, BM425+SUMPRODUCT(BN209:BV209, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BM480)=SUM($11:$11)-1, BN425+SUMPRODUCT(BO209:BW209, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BN480)=SUM($11:$11)-1, BO425+SUMPRODUCT(BP209:BX209, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BO480)=SUM($11:$11)-1, BP425+SUMPRODUCT(BQ209:BY209, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BP480)=SUM($11:$11)-1, BQ425+SUMPRODUCT(BR209:BZ209, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BQ480)=SUM($11:$11)-1, BR425+SUMPRODUCT(BS209:CA209, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BR480)=SUM($11:$11)-1, BS425+SUMPRODUCT(BT209:CB209, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BS480)=SUM($11:$11)-1, BT425+SUMPRODUCT(BU209:CC209, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BT480)=SUM($11:$11)-1, BU425+SUMPRODUCT(BV209:CD209, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BU480)=SUM($11:$11)-1, BV425+SUMPRODUCT(BW209:CE209, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BV480)=SUM($11:$11)-1, BW425+SUMPRODUCT(BX209:CF209, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BW480)=SUM($11:$11)-1, BX425+SUMPRODUCT(BY209:CG209, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BX480)=SUM($11:$11)-1, BY425+SUMPRODUCT(BZ209:CH209, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BY480)=SUM($11:$11)-1, BZ425+SUMPRODUCT(CA209:CI209, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:BZ480)=SUM($11:$11)-1, CA425+SUMPRODUCT(CB209:CJ209, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CA480)=SUM($11:$11)-1, CB425+SUMPRODUCT(CC209:CK209, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CB480)=SUM($11:$11)-1, CC425+SUMPRODUCT(CD209:CL209, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CC480)=SUM($11:$11)-1, CD425+SUMPRODUCT(CE209:CM209, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CD480)=SUM($11:$11)-1, CE425+SUMPRODUCT(CF209:CN209, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CE480)=SUM($11:$11)-1, CF425+SUMPRODUCT(CG209:CO209, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CF480)=SUM($11:$11)-1, CG425+SUMPRODUCT(CH209:CP209, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CG480)=SUM($11:$11)-1, CH425+SUMPRODUCT(CI209:CQ209, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CH480)=SUM($11:$11)-1, CI425+SUMPRODUCT(CJ209:CR209, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CI480)=SUM($11:$11)-1, CJ425+SUMPRODUCT(CK209:CS209, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CJ480)=SUM($11:$11)-1, CK425+SUMPRODUCT(CL209:CT209, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CK480)=SUM($11:$11)-1, CL425+SUMPRODUCT(CM209:CU209, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CL480)=SUM($11:$11)-1, CM425+SUMPRODUCT(CN209:CV209, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CM480)=SUM($11:$11)-1, CN425+SUMPRODUCT(CO209:CW209, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G480:CN480)=SUM($11:$11)-1, CO425+SUMPRODUCT(CP209:CX209, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G481:G481)=SUM($11:$11)-1, H426+SUMPRODUCT(I210:Q210, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:H481)=SUM($11:$11)-1, I426+SUMPRODUCT(J210:R210, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:I481)=SUM($11:$11)-1, J426+SUMPRODUCT(K210:S210, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:J481)=SUM($11:$11)-1, K426+SUMPRODUCT(L210:T210, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:K481)=SUM($11:$11)-1, L426+SUMPRODUCT(M210:U210, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G481:L481)=SUM($11:$11)-1, M426+SUMPRODUCT(N210:V210, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:M481)=SUM($11:$11)-1, N426+SUMPRODUCT(O210:W210, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:N481)=SUM($11:$11)-1, O426+SUMPRODUCT(P210:X210, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:O481)=SUM($11:$11)-1, P426+SUMPRODUCT(Q210:Y210, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:P481)=SUM($11:$11)-1, Q426+SUMPRODUCT(R210:Z210, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:Q481)=SUM($11:$11)-1, R426+SUMPRODUCT(S210:AA210, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:R481)=SUM($11:$11)-1, S426+SUMPRODUCT(T210:AB210, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:S481)=SUM($11:$11)-1, T426+SUMPRODUCT(U210:AC210, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:T481)=SUM($11:$11)-1, U426+SUMPRODUCT(V210:AD210, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:U481)=SUM($11:$11)-1, V426+SUMPRODUCT(W210:AE210, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:V481)=SUM($11:$11)-1, W426+SUMPRODUCT(X210:AF210, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:W481)=SUM($11:$11)-1, X426+SUMPRODUCT(Y210:AG210, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:X481)=SUM($11:$11)-1, Y426+SUMPRODUCT(Z210:AH210, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:Y481)=SUM($11:$11)-1, Z426+SUMPRODUCT(AA210:AI210, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:Z481)=SUM($11:$11)-1, AA426+SUMPRODUCT(AB210:AJ210, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AA481)=SUM($11:$11)-1, AB426+SUMPRODUCT(AC210:AK210, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AB481)=SUM($11:$11)-1, AC426+SUMPRODUCT(AD210:AL210, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AC481)=SUM($11:$11)-1, AD426+SUMPRODUCT(AE210:AM210, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AD481)=SUM($11:$11)-1, AE426+SUMPRODUCT(AF210:AN210, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AE481)=SUM($11:$11)-1, AF426+SUMPRODUCT(AG210:AO210, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AF481)=SUM($11:$11)-1, AG426+SUMPRODUCT(AH210:AP210, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AG481)=SUM($11:$11)-1, AH426+SUMPRODUCT(AI210:AQ210, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AH481)=SUM($11:$11)-1, AI426+SUMPRODUCT(AJ210:AR210, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AI481)=SUM($11:$11)-1, AJ426+SUMPRODUCT(AK210:AS210, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AJ481)=SUM($11:$11)-1, AK426+SUMPRODUCT(AL210:AT210, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AK481)=SUM($11:$11)-1, AL426+SUMPRODUCT(AM210:AU210, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AL481)=SUM($11:$11)-1, AM426+SUMPRODUCT(AN210:AV210, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AM481)=SUM($11:$11)-1, AN426+SUMPRODUCT(AO210:AW210, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AN481)=SUM($11:$11)-1, AO426+SUMPRODUCT(AP210:AX210, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AO481)=SUM($11:$11)-1, AP426+SUMPRODUCT(AQ210:AY210, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AP481)=SUM($11:$11)-1, AQ426+SUMPRODUCT(AR210:AZ210, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AQ481)=SUM($11:$11)-1, AR426+SUMPRODUCT(AS210:BA210, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AR481)=SUM($11:$11)-1, AS426+SUMPRODUCT(AT210:BB210, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AS481)=SUM($11:$11)-1, AT426+SUMPRODUCT(AU210:BC210, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AT481)=SUM($11:$11)-1, AU426+SUMPRODUCT(AV210:BD210, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AU481)=SUM($11:$11)-1, AV426+SUMPRODUCT(AW210:BE210, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AV481)=SUM($11:$11)-1, AW426+SUMPRODUCT(AX210:BF210, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AW481)=SUM($11:$11)-1, AX426+SUMPRODUCT(AY210:BG210, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AX481)=SUM($11:$11)-1, AY426+SUMPRODUCT(AZ210:BH210, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AY481)=SUM($11:$11)-1, AZ426+SUMPRODUCT(BA210:BI210, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:AZ481)=SUM($11:$11)-1, BA426+SUMPRODUCT(BB210:BJ210, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BA481)=SUM($11:$11)-1, BB426+SUMPRODUCT(BC210:BK210, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BB481)=SUM($11:$11)-1, BC426+SUMPRODUCT(BD210:BL210, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BC481)=SUM($11:$11)-1, BD426+SUMPRODUCT(BE210:BM210, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BD481)=SUM($11:$11)-1, BE426+SUMPRODUCT(BF210:BN210, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BE481)=SUM($11:$11)-1, BF426+SUMPRODUCT(BG210:BO210, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BF481)=SUM($11:$11)-1, BG426+SUMPRODUCT(BH210:BP210, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BG481)=SUM($11:$11)-1, BH426+SUMPRODUCT(BI210:BQ210, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BH481)=SUM($11:$11)-1, BI426+SUMPRODUCT(BJ210:BR210, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BI481)=SUM($11:$11)-1, BJ426+SUMPRODUCT(BK210:BS210, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BJ481)=SUM($11:$11)-1, BK426+SUMPRODUCT(BL210:BT210, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BK481)=SUM($11:$11)-1, BL426+SUMPRODUCT(BM210:BU210, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BL481)=SUM($11:$11)-1, BM426+SUMPRODUCT(BN210:BV210, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BM481)=SUM($11:$11)-1, BN426+SUMPRODUCT(BO210:BW210, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BN481)=SUM($11:$11)-1, BO426+SUMPRODUCT(BP210:BX210, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BO481)=SUM($11:$11)-1, BP426+SUMPRODUCT(BQ210:BY210, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BP481)=SUM($11:$11)-1, BQ426+SUMPRODUCT(BR210:BZ210, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BQ481)=SUM($11:$11)-1, BR426+SUMPRODUCT(BS210:CA210, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BR481)=SUM($11:$11)-1, BS426+SUMPRODUCT(BT210:CB210, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BS481)=SUM($11:$11)-1, BT426+SUMPRODUCT(BU210:CC210, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BT481)=SUM($11:$11)-1, BU426+SUMPRODUCT(BV210:CD210, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BU481)=SUM($11:$11)-1, BV426+SUMPRODUCT(BW210:CE210, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BV481)=SUM($11:$11)-1, BW426+SUMPRODUCT(BX210:CF210, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BW481)=SUM($11:$11)-1, BX426+SUMPRODUCT(BY210:CG210, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BX481)=SUM($11:$11)-1, BY426+SUMPRODUCT(BZ210:CH210, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BY481)=SUM($11:$11)-1, BZ426+SUMPRODUCT(CA210:CI210, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:BZ481)=SUM($11:$11)-1, CA426+SUMPRODUCT(CB210:CJ210, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CA481)=SUM($11:$11)-1, CB426+SUMPRODUCT(CC210:CK210, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CB481)=SUM($11:$11)-1, CC426+SUMPRODUCT(CD210:CL210, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CC481)=SUM($11:$11)-1, CD426+SUMPRODUCT(CE210:CM210, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CD481)=SUM($11:$11)-1, CE426+SUMPRODUCT(CF210:CN210, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CE481)=SUM($11:$11)-1, CF426+SUMPRODUCT(CG210:CO210, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CF481)=SUM($11:$11)-1, CG426+SUMPRODUCT(CH210:CP210, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CG481)=SUM($11:$11)-1, CH426+SUMPRODUCT(CI210:CQ210, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CH481)=SUM($11:$11)-1, CI426+SUMPRODUCT(CJ210:CR210, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CI481)=SUM($11:$11)-1, CJ426+SUMPRODUCT(CK210:CS210, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CJ481)=SUM($11:$11)-1, CK426+SUMPRODUCT(CL210:CT210, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CK481)=SUM($11:$11)-1, CL426+SUMPRODUCT(CM210:CU210, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CL481)=SUM($11:$11)-1, CM426+SUMPRODUCT(CN210:CV210, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CM481)=SUM($11:$11)-1, CN426+SUMPRODUCT(CO210:CW210, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G481:CN481)=SUM($11:$11)-1, CO426+SUMPRODUCT(CP210:CX210, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G482:G482)=SUM($11:$11)-1, H427+SUMPRODUCT(I211:Q211, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:H482)=SUM($11:$11)-1, I427+SUMPRODUCT(J211:R211, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:I482)=SUM($11:$11)-1, J427+SUMPRODUCT(K211:S211, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:J482)=SUM($11:$11)-1, K427+SUMPRODUCT(L211:T211, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:K482)=SUM($11:$11)-1, L427+SUMPRODUCT(M211:U211, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G482:L482)=SUM($11:$11)-1, M427+SUMPRODUCT(N211:V211, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:M482)=SUM($11:$11)-1, N427+SUMPRODUCT(O211:W211, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:N482)=SUM($11:$11)-1, O427+SUMPRODUCT(P211:X211, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:O482)=SUM($11:$11)-1, P427+SUMPRODUCT(Q211:Y211, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:P482)=SUM($11:$11)-1, Q427+SUMPRODUCT(R211:Z211, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:Q482)=SUM($11:$11)-1, R427+SUMPRODUCT(S211:AA211, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:R482)=SUM($11:$11)-1, S427+SUMPRODUCT(T211:AB211, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:S482)=SUM($11:$11)-1, T427+SUMPRODUCT(U211:AC211, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:T482)=SUM($11:$11)-1, U427+SUMPRODUCT(V211:AD211, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:U482)=SUM($11:$11)-1, V427+SUMPRODUCT(W211:AE211, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:V482)=SUM($11:$11)-1, W427+SUMPRODUCT(X211:AF211, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:W482)=SUM($11:$11)-1, X427+SUMPRODUCT(Y211:AG211, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:X482)=SUM($11:$11)-1, Y427+SUMPRODUCT(Z211:AH211, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:Y482)=SUM($11:$11)-1, Z427+SUMPRODUCT(AA211:AI211, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:Z482)=SUM($11:$11)-1, AA427+SUMPRODUCT(AB211:AJ211, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AA482)=SUM($11:$11)-1, AB427+SUMPRODUCT(AC211:AK211, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AB482)=SUM($11:$11)-1, AC427+SUMPRODUCT(AD211:AL211, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AC482)=SUM($11:$11)-1, AD427+SUMPRODUCT(AE211:AM211, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AD482)=SUM($11:$11)-1, AE427+SUMPRODUCT(AF211:AN211, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AE482)=SUM($11:$11)-1, AF427+SUMPRODUCT(AG211:AO211, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AF482)=SUM($11:$11)-1, AG427+SUMPRODUCT(AH211:AP211, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AG482)=SUM($11:$11)-1, AH427+SUMPRODUCT(AI211:AQ211, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AH482)=SUM($11:$11)-1, AI427+SUMPRODUCT(AJ211:AR211, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AI482)=SUM($11:$11)-1, AJ427+SUMPRODUCT(AK211:AS211, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AJ482)=SUM($11:$11)-1, AK427+SUMPRODUCT(AL211:AT211, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AK482)=SUM($11:$11)-1, AL427+SUMPRODUCT(AM211:AU211, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AL482)=SUM($11:$11)-1, AM427+SUMPRODUCT(AN211:AV211, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AM482)=SUM($11:$11)-1, AN427+SUMPRODUCT(AO211:AW211, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AN482)=SUM($11:$11)-1, AO427+SUMPRODUCT(AP211:AX211, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AO482)=SUM($11:$11)-1, AP427+SUMPRODUCT(AQ211:AY211, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AP482)=SUM($11:$11)-1, AQ427+SUMPRODUCT(AR211:AZ211, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AQ482)=SUM($11:$11)-1, AR427+SUMPRODUCT(AS211:BA211, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AR482)=SUM($11:$11)-1, AS427+SUMPRODUCT(AT211:BB211, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AS482)=SUM($11:$11)-1, AT427+SUMPRODUCT(AU211:BC211, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AT482)=SUM($11:$11)-1, AU427+SUMPRODUCT(AV211:BD211, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AU482)=SUM($11:$11)-1, AV427+SUMPRODUCT(AW211:BE211, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AV482)=SUM($11:$11)-1, AW427+SUMPRODUCT(AX211:BF211, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AW482)=SUM($11:$11)-1, AX427+SUMPRODUCT(AY211:BG211, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AX482)=SUM($11:$11)-1, AY427+SUMPRODUCT(AZ211:BH211, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AY482)=SUM($11:$11)-1, AZ427+SUMPRODUCT(BA211:BI211, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:AZ482)=SUM($11:$11)-1, BA427+SUMPRODUCT(BB211:BJ211, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BA482)=SUM($11:$11)-1, BB427+SUMPRODUCT(BC211:BK211, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BB482)=SUM($11:$11)-1, BC427+SUMPRODUCT(BD211:BL211, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BC482)=SUM($11:$11)-1, BD427+SUMPRODUCT(BE211:BM211, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BD482)=SUM($11:$11)-1, BE427+SUMPRODUCT(BF211:BN211, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BE482)=SUM($11:$11)-1, BF427+SUMPRODUCT(BG211:BO211, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BF482)=SUM($11:$11)-1, BG427+SUMPRODUCT(BH211:BP211, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BG482)=SUM($11:$11)-1, BH427+SUMPRODUCT(BI211:BQ211, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BH482)=SUM($11:$11)-1, BI427+SUMPRODUCT(BJ211:BR211, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BI482)=SUM($11:$11)-1, BJ427+SUMPRODUCT(BK211:BS211, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BJ482)=SUM($11:$11)-1, BK427+SUMPRODUCT(BL211:BT211, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BK482)=SUM($11:$11)-1, BL427+SUMPRODUCT(BM211:BU211, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BL482)=SUM($11:$11)-1, BM427+SUMPRODUCT(BN211:BV211, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BM482)=SUM($11:$11)-1, BN427+SUMPRODUCT(BO211:BW211, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BN482)=SUM($11:$11)-1, BO427+SUMPRODUCT(BP211:BX211, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BO482)=SUM($11:$11)-1, BP427+SUMPRODUCT(BQ211:BY211, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BP482)=SUM($11:$11)-1, BQ427+SUMPRODUCT(BR211:BZ211, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BQ482)=SUM($11:$11)-1, BR427+SUMPRODUCT(BS211:CA211, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BR482)=SUM($11:$11)-1, BS427+SUMPRODUCT(BT211:CB211, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BS482)=SUM($11:$11)-1, BT427+SUMPRODUCT(BU211:CC211, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BT482)=SUM($11:$11)-1, BU427+SUMPRODUCT(BV211:CD211, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BU482)=SUM($11:$11)-1, BV427+SUMPRODUCT(BW211:CE211, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BV482)=SUM($11:$11)-1, BW427+SUMPRODUCT(BX211:CF211, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BW482)=SUM($11:$11)-1, BX427+SUMPRODUCT(BY211:CG211, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BX482)=SUM($11:$11)-1, BY427+SUMPRODUCT(BZ211:CH211, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BY482)=SUM($11:$11)-1, BZ427+SUMPRODUCT(CA211:CI211, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:BZ482)=SUM($11:$11)-1, CA427+SUMPRODUCT(CB211:CJ211, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CA482)=SUM($11:$11)-1, CB427+SUMPRODUCT(CC211:CK211, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CB482)=SUM($11:$11)-1, CC427+SUMPRODUCT(CD211:CL211, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CC482)=SUM($11:$11)-1, CD427+SUMPRODUCT(CE211:CM211, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CD482)=SUM($11:$11)-1, CE427+SUMPRODUCT(CF211:CN211, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CE482)=SUM($11:$11)-1, CF427+SUMPRODUCT(CG211:CO211, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CF482)=SUM($11:$11)-1, CG427+SUMPRODUCT(CH211:CP211, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CG482)=SUM($11:$11)-1, CH427+SUMPRODUCT(CI211:CQ211, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CH482)=SUM($11:$11)-1, CI427+SUMPRODUCT(CJ211:CR211, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CI482)=SUM($11:$11)-1, CJ427+SUMPRODUCT(CK211:CS211, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CJ482)=SUM($11:$11)-1, CK427+SUMPRODUCT(CL211:CT211, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CK482)=SUM($11:$11)-1, CL427+SUMPRODUCT(CM211:CU211, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CL482)=SUM($11:$11)-1, CM427+SUMPRODUCT(CN211:CV211, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CM482)=SUM($11:$11)-1, CN427+SUMPRODUCT(CO211:CW211, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G482:CN482)=SUM($11:$11)-1, CO427+SUMPRODUCT(CP211:CX211, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G483:G483)=SUM($11:$11)-1, H428+SUMPRODUCT(I212:Q212, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:H483)=SUM($11:$11)-1, I428+SUMPRODUCT(J212:R212, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:I483)=SUM($11:$11)-1, J428+SUMPRODUCT(K212:S212, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:J483)=SUM($11:$11)-1, K428+SUMPRODUCT(L212:T212, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:K483)=SUM($11:$11)-1, L428+SUMPRODUCT(M212:U212, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G483:L483)=SUM($11:$11)-1, M428+SUMPRODUCT(N212:V212, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:M483)=SUM($11:$11)-1, N428+SUMPRODUCT(O212:W212, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:N483)=SUM($11:$11)-1, O428+SUMPRODUCT(P212:X212, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:O483)=SUM($11:$11)-1, P428+SUMPRODUCT(Q212:Y212, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:P483)=SUM($11:$11)-1, Q428+SUMPRODUCT(R212:Z212, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:Q483)=SUM($11:$11)-1, R428+SUMPRODUCT(S212:AA212, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:R483)=SUM($11:$11)-1, S428+SUMPRODUCT(T212:AB212, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:S483)=SUM($11:$11)-1, T428+SUMPRODUCT(U212:AC212, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:T483)=SUM($11:$11)-1, U428+SUMPRODUCT(V212:AD212, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:U483)=SUM($11:$11)-1, V428+SUMPRODUCT(W212:AE212, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:V483)=SUM($11:$11)-1, W428+SUMPRODUCT(X212:AF212, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:W483)=SUM($11:$11)-1, X428+SUMPRODUCT(Y212:AG212, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:X483)=SUM($11:$11)-1, Y428+SUMPRODUCT(Z212:AH212, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:Y483)=SUM($11:$11)-1, Z428+SUMPRODUCT(AA212:AI212, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:Z483)=SUM($11:$11)-1, AA428+SUMPRODUCT(AB212:AJ212, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AA483)=SUM($11:$11)-1, AB428+SUMPRODUCT(AC212:AK212, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AB483)=SUM($11:$11)-1, AC428+SUMPRODUCT(AD212:AL212, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AC483)=SUM($11:$11)-1, AD428+SUMPRODUCT(AE212:AM212, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AD483)=SUM($11:$11)-1, AE428+SUMPRODUCT(AF212:AN212, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AE483)=SUM($11:$11)-1, AF428+SUMPRODUCT(AG212:AO212, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AF483)=SUM($11:$11)-1, AG428+SUMPRODUCT(AH212:AP212, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AG483)=SUM($11:$11)-1, AH428+SUMPRODUCT(AI212:AQ212, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AH483)=SUM($11:$11)-1, AI428+SUMPRODUCT(AJ212:AR212, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AI483)=SUM($11:$11)-1, AJ428+SUMPRODUCT(AK212:AS212, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AJ483)=SUM($11:$11)-1, AK428+SUMPRODUCT(AL212:AT212, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AK483)=SUM($11:$11)-1, AL428+SUMPRODUCT(AM212:AU212, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AL483)=SUM($11:$11)-1, AM428+SUMPRODUCT(AN212:AV212, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AM483)=SUM($11:$11)-1, AN428+SUMPRODUCT(AO212:AW212, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AN483)=SUM($11:$11)-1, AO428+SUMPRODUCT(AP212:AX212, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AO483)=SUM($11:$11)-1, AP428+SUMPRODUCT(AQ212:AY212, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AP483)=SUM($11:$11)-1, AQ428+SUMPRODUCT(AR212:AZ212, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AQ483)=SUM($11:$11)-1, AR428+SUMPRODUCT(AS212:BA212, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AR483)=SUM($11:$11)-1, AS428+SUMPRODUCT(AT212:BB212, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AS483)=SUM($11:$11)-1, AT428+SUMPRODUCT(AU212:BC212, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AT483)=SUM($11:$11)-1, AU428+SUMPRODUCT(AV212:BD212, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AU483)=SUM($11:$11)-1, AV428+SUMPRODUCT(AW212:BE212, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AV483)=SUM($11:$11)-1, AW428+SUMPRODUCT(AX212:BF212, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AW483)=SUM($11:$11)-1, AX428+SUMPRODUCT(AY212:BG212, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AX483)=SUM($11:$11)-1, AY428+SUMPRODUCT(AZ212:BH212, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AY483)=SUM($11:$11)-1, AZ428+SUMPRODUCT(BA212:BI212, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:AZ483)=SUM($11:$11)-1, BA428+SUMPRODUCT(BB212:BJ212, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BA483)=SUM($11:$11)-1, BB428+SUMPRODUCT(BC212:BK212, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BB483)=SUM($11:$11)-1, BC428+SUMPRODUCT(BD212:BL212, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BC483)=SUM($11:$11)-1, BD428+SUMPRODUCT(BE212:BM212, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BD483)=SUM($11:$11)-1, BE428+SUMPRODUCT(BF212:BN212, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BE483)=SUM($11:$11)-1, BF428+SUMPRODUCT(BG212:BO212, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BF483)=SUM($11:$11)-1, BG428+SUMPRODUCT(BH212:BP212, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BG483)=SUM($11:$11)-1, BH428+SUMPRODUCT(BI212:BQ212, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BH483)=SUM($11:$11)-1, BI428+SUMPRODUCT(BJ212:BR212, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BI483)=SUM($11:$11)-1, BJ428+SUMPRODUCT(BK212:BS212, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BJ483)=SUM($11:$11)-1, BK428+SUMPRODUCT(BL212:BT212, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BK483)=SUM($11:$11)-1, BL428+SUMPRODUCT(BM212:BU212, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BL483)=SUM($11:$11)-1, BM428+SUMPRODUCT(BN212:BV212, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BM483)=SUM($11:$11)-1, BN428+SUMPRODUCT(BO212:BW212, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BN483)=SUM($11:$11)-1, BO428+SUMPRODUCT(BP212:BX212, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BO483)=SUM($11:$11)-1, BP428+SUMPRODUCT(BQ212:BY212, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BP483)=SUM($11:$11)-1, BQ428+SUMPRODUCT(BR212:BZ212, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BQ483)=SUM($11:$11)-1, BR428+SUMPRODUCT(BS212:CA212, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BR483)=SUM($11:$11)-1, BS428+SUMPRODUCT(BT212:CB212, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BS483)=SUM($11:$11)-1, BT428+SUMPRODUCT(BU212:CC212, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BT483)=SUM($11:$11)-1, BU428+SUMPRODUCT(BV212:CD212, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BU483)=SUM($11:$11)-1, BV428+SUMPRODUCT(BW212:CE212, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BV483)=SUM($11:$11)-1, BW428+SUMPRODUCT(BX212:CF212, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BW483)=SUM($11:$11)-1, BX428+SUMPRODUCT(BY212:CG212, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BX483)=SUM($11:$11)-1, BY428+SUMPRODUCT(BZ212:CH212, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BY483)=SUM($11:$11)-1, BZ428+SUMPRODUCT(CA212:CI212, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:BZ483)=SUM($11:$11)-1, CA428+SUMPRODUCT(CB212:CJ212, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CA483)=SUM($11:$11)-1, CB428+SUMPRODUCT(CC212:CK212, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CB483)=SUM($11:$11)-1, CC428+SUMPRODUCT(CD212:CL212, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CC483)=SUM($11:$11)-1, CD428+SUMPRODUCT(CE212:CM212, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CD483)=SUM($11:$11)-1, CE428+SUMPRODUCT(CF212:CN212, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CE483)=SUM($11:$11)-1, CF428+SUMPRODUCT(CG212:CO212, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CF483)=SUM($11:$11)-1, CG428+SUMPRODUCT(CH212:CP212, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CG483)=SUM($11:$11)-1, CH428+SUMPRODUCT(CI212:CQ212, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CH483)=SUM($11:$11)-1, CI428+SUMPRODUCT(CJ212:CR212, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CI483)=SUM($11:$11)-1, CJ428+SUMPRODUCT(CK212:CS212, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CJ483)=SUM($11:$11)-1, CK428+SUMPRODUCT(CL212:CT212, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CK483)=SUM($11:$11)-1, CL428+SUMPRODUCT(CM212:CU212, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CL483)=SUM($11:$11)-1, CM428+SUMPRODUCT(CN212:CV212, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CM483)=SUM($11:$11)-1, CN428+SUMPRODUCT(CO212:CW212, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G483:CN483)=SUM($11:$11)-1, CO428+SUMPRODUCT(CP212:CX212, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G484:G484)=SUM($11:$11)-1, H429+SUMPRODUCT(I213:Q213, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:H484)=SUM($11:$11)-1, I429+SUMPRODUCT(J213:R213, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:I484)=SUM($11:$11)-1, J429+SUMPRODUCT(K213:S213, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:J484)=SUM($11:$11)-1, K429+SUMPRODUCT(L213:T213, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:K484)=SUM($11:$11)-1, L429+SUMPRODUCT(M213:U213, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G484:L484)=SUM($11:$11)-1, M429+SUMPRODUCT(N213:V213, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:M484)=SUM($11:$11)-1, N429+SUMPRODUCT(O213:W213, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:N484)=SUM($11:$11)-1, O429+SUMPRODUCT(P213:X213, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:O484)=SUM($11:$11)-1, P429+SUMPRODUCT(Q213:Y213, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:P484)=SUM($11:$11)-1, Q429+SUMPRODUCT(R213:Z213, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:Q484)=SUM($11:$11)-1, R429+SUMPRODUCT(S213:AA213, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:R484)=SUM($11:$11)-1, S429+SUMPRODUCT(T213:AB213, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:S484)=SUM($11:$11)-1, T429+SUMPRODUCT(U213:AC213, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:T484)=SUM($11:$11)-1, U429+SUMPRODUCT(V213:AD213, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:U484)=SUM($11:$11)-1, V429+SUMPRODUCT(W213:AE213, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:V484)=SUM($11:$11)-1, W429+SUMPRODUCT(X213:AF213, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:W484)=SUM($11:$11)-1, X429+SUMPRODUCT(Y213:AG213, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:X484)=SUM($11:$11)-1, Y429+SUMPRODUCT(Z213:AH213, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:Y484)=SUM($11:$11)-1, Z429+SUMPRODUCT(AA213:AI213, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:Z484)=SUM($11:$11)-1, AA429+SUMPRODUCT(AB213:AJ213, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AA484)=SUM($11:$11)-1, AB429+SUMPRODUCT(AC213:AK213, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AB484)=SUM($11:$11)-1, AC429+SUMPRODUCT(AD213:AL213, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AC484)=SUM($11:$11)-1, AD429+SUMPRODUCT(AE213:AM213, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AD484)=SUM($11:$11)-1, AE429+SUMPRODUCT(AF213:AN213, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AE484)=SUM($11:$11)-1, AF429+SUMPRODUCT(AG213:AO213, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AF484)=SUM($11:$11)-1, AG429+SUMPRODUCT(AH213:AP213, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AG484)=SUM($11:$11)-1, AH429+SUMPRODUCT(AI213:AQ213, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AH484)=SUM($11:$11)-1, AI429+SUMPRODUCT(AJ213:AR213, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AI484)=SUM($11:$11)-1, AJ429+SUMPRODUCT(AK213:AS213, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AJ484)=SUM($11:$11)-1, AK429+SUMPRODUCT(AL213:AT213, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AK484)=SUM($11:$11)-1, AL429+SUMPRODUCT(AM213:AU213, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AL484)=SUM($11:$11)-1, AM429+SUMPRODUCT(AN213:AV213, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AM484)=SUM($11:$11)-1, AN429+SUMPRODUCT(AO213:AW213, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AN484)=SUM($11:$11)-1, AO429+SUMPRODUCT(AP213:AX213, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AO484)=SUM($11:$11)-1, AP429+SUMPRODUCT(AQ213:AY213, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AP484)=SUM($11:$11)-1, AQ429+SUMPRODUCT(AR213:AZ213, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AQ484)=SUM($11:$11)-1, AR429+SUMPRODUCT(AS213:BA213, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AR484)=SUM($11:$11)-1, AS429+SUMPRODUCT(AT213:BB213, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AS484)=SUM($11:$11)-1, AT429+SUMPRODUCT(AU213:BC213, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AT484)=SUM($11:$11)-1, AU429+SUMPRODUCT(AV213:BD213, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AU484)=SUM($11:$11)-1, AV429+SUMPRODUCT(AW213:BE213, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AV484)=SUM($11:$11)-1, AW429+SUMPRODUCT(AX213:BF213, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AW484)=SUM($11:$11)-1, AX429+SUMPRODUCT(AY213:BG213, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AX484)=SUM($11:$11)-1, AY429+SUMPRODUCT(AZ213:BH213, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AY484)=SUM($11:$11)-1, AZ429+SUMPRODUCT(BA213:BI213, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:AZ484)=SUM($11:$11)-1, BA429+SUMPRODUCT(BB213:BJ213, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BA484)=SUM($11:$11)-1, BB429+SUMPRODUCT(BC213:BK213, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BB484)=SUM($11:$11)-1, BC429+SUMPRODUCT(BD213:BL213, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BC484)=SUM($11:$11)-1, BD429+SUMPRODUCT(BE213:BM213, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BD484)=SUM($11:$11)-1, BE429+SUMPRODUCT(BF213:BN213, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BE484)=SUM($11:$11)-1, BF429+SUMPRODUCT(BG213:BO213, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BF484)=SUM($11:$11)-1, BG429+SUMPRODUCT(BH213:BP213, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BG484)=SUM($11:$11)-1, BH429+SUMPRODUCT(BI213:BQ213, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BH484)=SUM($11:$11)-1, BI429+SUMPRODUCT(BJ213:BR213, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BI484)=SUM($11:$11)-1, BJ429+SUMPRODUCT(BK213:BS213, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BJ484)=SUM($11:$11)-1, BK429+SUMPRODUCT(BL213:BT213, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BK484)=SUM($11:$11)-1, BL429+SUMPRODUCT(BM213:BU213, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BL484)=SUM($11:$11)-1, BM429+SUMPRODUCT(BN213:BV213, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BM484)=SUM($11:$11)-1, BN429+SUMPRODUCT(BO213:BW213, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BN484)=SUM($11:$11)-1, BO429+SUMPRODUCT(BP213:BX213, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BO484)=SUM($11:$11)-1, BP429+SUMPRODUCT(BQ213:BY213, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BP484)=SUM($11:$11)-1, BQ429+SUMPRODUCT(BR213:BZ213, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BQ484)=SUM($11:$11)-1, BR429+SUMPRODUCT(BS213:CA213, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BR484)=SUM($11:$11)-1, BS429+SUMPRODUCT(BT213:CB213, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BS484)=SUM($11:$11)-1, BT429+SUMPRODUCT(BU213:CC213, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BT484)=SUM($11:$11)-1, BU429+SUMPRODUCT(BV213:CD213, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BU484)=SUM($11:$11)-1, BV429+SUMPRODUCT(BW213:CE213, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BV484)=SUM($11:$11)-1, BW429+SUMPRODUCT(BX213:CF213, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BW484)=SUM($11:$11)-1, BX429+SUMPRODUCT(BY213:CG213, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BX484)=SUM($11:$11)-1, BY429+SUMPRODUCT(BZ213:CH213, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BY484)=SUM($11:$11)-1, BZ429+SUMPRODUCT(CA213:CI213, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:BZ484)=SUM($11:$11)-1, CA429+SUMPRODUCT(CB213:CJ213, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CA484)=SUM($11:$11)-1, CB429+SUMPRODUCT(CC213:CK213, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CB484)=SUM($11:$11)-1, CC429+SUMPRODUCT(CD213:CL213, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CC484)=SUM($11:$11)-1, CD429+SUMPRODUCT(CE213:CM213, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CD484)=SUM($11:$11)-1, CE429+SUMPRODUCT(CF213:CN213, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CE484)=SUM($11:$11)-1, CF429+SUMPRODUCT(CG213:CO213, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CF484)=SUM($11:$11)-1, CG429+SUMPRODUCT(CH213:CP213, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CG484)=SUM($11:$11)-1, CH429+SUMPRODUCT(CI213:CQ213, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CH484)=SUM($11:$11)-1, CI429+SUMPRODUCT(CJ213:CR213, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CI484)=SUM($11:$11)-1, CJ429+SUMPRODUCT(CK213:CS213, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CJ484)=SUM($11:$11)-1, CK429+SUMPRODUCT(CL213:CT213, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CK484)=SUM($11:$11)-1, CL429+SUMPRODUCT(CM213:CU213, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CL484)=SUM($11:$11)-1, CM429+SUMPRODUCT(CN213:CV213, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CM484)=SUM($11:$11)-1, CN429+SUMPRODUCT(CO213:CW213, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G484:CN484)=SUM($11:$11)-1, CO429+SUMPRODUCT(CP213:CX213, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G485:G485)=SUM($11:$11)-1, H430+SUMPRODUCT(I214:Q214, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:H485)=SUM($11:$11)-1, I430+SUMPRODUCT(J214:R214, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:I485)=SUM($11:$11)-1, J430+SUMPRODUCT(K214:S214, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:J485)=SUM($11:$11)-1, K430+SUMPRODUCT(L214:T214, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:K485)=SUM($11:$11)-1, L430+SUMPRODUCT(M214:U214, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G485:L485)=SUM($11:$11)-1, M430+SUMPRODUCT(N214:V214, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:M485)=SUM($11:$11)-1, N430+SUMPRODUCT(O214:W214, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:N485)=SUM($11:$11)-1, O430+SUMPRODUCT(P214:X214, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:O485)=SUM($11:$11)-1, P430+SUMPRODUCT(Q214:Y214, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:P485)=SUM($11:$11)-1, Q430+SUMPRODUCT(R214:Z214, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:Q485)=SUM($11:$11)-1, R430+SUMPRODUCT(S214:AA214, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:R485)=SUM($11:$11)-1, S430+SUMPRODUCT(T214:AB214, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:S485)=SUM($11:$11)-1, T430+SUMPRODUCT(U214:AC214, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:T485)=SUM($11:$11)-1, U430+SUMPRODUCT(V214:AD214, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:U485)=SUM($11:$11)-1, V430+SUMPRODUCT(W214:AE214, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:V485)=SUM($11:$11)-1, W430+SUMPRODUCT(X214:AF214, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:W485)=SUM($11:$11)-1, X430+SUMPRODUCT(Y214:AG214, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:X485)=SUM($11:$11)-1, Y430+SUMPRODUCT(Z214:AH214, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:Y485)=SUM($11:$11)-1, Z430+SUMPRODUCT(AA214:AI214, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:Z485)=SUM($11:$11)-1, AA430+SUMPRODUCT(AB214:AJ214, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AA485)=SUM($11:$11)-1, AB430+SUMPRODUCT(AC214:AK214, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AB485)=SUM($11:$11)-1, AC430+SUMPRODUCT(AD214:AL214, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AC485)=SUM($11:$11)-1, AD430+SUMPRODUCT(AE214:AM214, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AD485)=SUM($11:$11)-1, AE430+SUMPRODUCT(AF214:AN214, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AE485)=SUM($11:$11)-1, AF430+SUMPRODUCT(AG214:AO214, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AF485)=SUM($11:$11)-1, AG430+SUMPRODUCT(AH214:AP214, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AG485)=SUM($11:$11)-1, AH430+SUMPRODUCT(AI214:AQ214, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AH485)=SUM($11:$11)-1, AI430+SUMPRODUCT(AJ214:AR214, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AI485)=SUM($11:$11)-1, AJ430+SUMPRODUCT(AK214:AS214, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AJ485)=SUM($11:$11)-1, AK430+SUMPRODUCT(AL214:AT214, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AK485)=SUM($11:$11)-1, AL430+SUMPRODUCT(AM214:AU214, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AL485)=SUM($11:$11)-1, AM430+SUMPRODUCT(AN214:AV214, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AM485)=SUM($11:$11)-1, AN430+SUMPRODUCT(AO214:AW214, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AN485)=SUM($11:$11)-1, AO430+SUMPRODUCT(AP214:AX214, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AO485)=SUM($11:$11)-1, AP430+SUMPRODUCT(AQ214:AY214, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AP485)=SUM($11:$11)-1, AQ430+SUMPRODUCT(AR214:AZ214, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AQ485)=SUM($11:$11)-1, AR430+SUMPRODUCT(AS214:BA214, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AR485)=SUM($11:$11)-1, AS430+SUMPRODUCT(AT214:BB214, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AS485)=SUM($11:$11)-1, AT430+SUMPRODUCT(AU214:BC214, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AT485)=SUM($11:$11)-1, AU430+SUMPRODUCT(AV214:BD214, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AU485)=SUM($11:$11)-1, AV430+SUMPRODUCT(AW214:BE214, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AV485)=SUM($11:$11)-1, AW430+SUMPRODUCT(AX214:BF214, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AW485)=SUM($11:$11)-1, AX430+SUMPRODUCT(AY214:BG214, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AX485)=SUM($11:$11)-1, AY430+SUMPRODUCT(AZ214:BH214, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AY485)=SUM($11:$11)-1, AZ430+SUMPRODUCT(BA214:BI214, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:AZ485)=SUM($11:$11)-1, BA430+SUMPRODUCT(BB214:BJ214, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BA485)=SUM($11:$11)-1, BB430+SUMPRODUCT(BC214:BK214, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BB485)=SUM($11:$11)-1, BC430+SUMPRODUCT(BD214:BL214, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BC485)=SUM($11:$11)-1, BD430+SUMPRODUCT(BE214:BM214, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BD485)=SUM($11:$11)-1, BE430+SUMPRODUCT(BF214:BN214, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BE485)=SUM($11:$11)-1, BF430+SUMPRODUCT(BG214:BO214, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BF485)=SUM($11:$11)-1, BG430+SUMPRODUCT(BH214:BP214, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BG485)=SUM($11:$11)-1, BH430+SUMPRODUCT(BI214:BQ214, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BH485)=SUM($11:$11)-1, BI430+SUMPRODUCT(BJ214:BR214, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BI485)=SUM($11:$11)-1, BJ430+SUMPRODUCT(BK214:BS214, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BJ485)=SUM($11:$11)-1, BK430+SUMPRODUCT(BL214:BT214, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BK485)=SUM($11:$11)-1, BL430+SUMPRODUCT(BM214:BU214, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BL485)=SUM($11:$11)-1, BM430+SUMPRODUCT(BN214:BV214, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BM485)=SUM($11:$11)-1, BN430+SUMPRODUCT(BO214:BW214, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BN485)=SUM($11:$11)-1, BO430+SUMPRODUCT(BP214:BX214, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BO485)=SUM($11:$11)-1, BP430+SUMPRODUCT(BQ214:BY214, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BP485)=SUM($11:$11)-1, BQ430+SUMPRODUCT(BR214:BZ214, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BQ485)=SUM($11:$11)-1, BR430+SUMPRODUCT(BS214:CA214, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BR485)=SUM($11:$11)-1, BS430+SUMPRODUCT(BT214:CB214, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BS485)=SUM($11:$11)-1, BT430+SUMPRODUCT(BU214:CC214, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BT485)=SUM($11:$11)-1, BU430+SUMPRODUCT(BV214:CD214, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BU485)=SUM($11:$11)-1, BV430+SUMPRODUCT(BW214:CE214, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BV485)=SUM($11:$11)-1, BW430+SUMPRODUCT(BX214:CF214, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BW485)=SUM($11:$11)-1, BX430+SUMPRODUCT(BY214:CG214, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BX485)=SUM($11:$11)-1, BY430+SUMPRODUCT(BZ214:CH214, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BY485)=SUM($11:$11)-1, BZ430+SUMPRODUCT(CA214:CI214, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:BZ485)=SUM($11:$11)-1, CA430+SUMPRODUCT(CB214:CJ214, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CA485)=SUM($11:$11)-1, CB430+SUMPRODUCT(CC214:CK214, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CB485)=SUM($11:$11)-1, CC430+SUMPRODUCT(CD214:CL214, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CC485)=SUM($11:$11)-1, CD430+SUMPRODUCT(CE214:CM214, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CD485)=SUM($11:$11)-1, CE430+SUMPRODUCT(CF214:CN214, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CE485)=SUM($11:$11)-1, CF430+SUMPRODUCT(CG214:CO214, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CF485)=SUM($11:$11)-1, CG430+SUMPRODUCT(CH214:CP214, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CG485)=SUM($11:$11)-1, CH430+SUMPRODUCT(CI214:CQ214, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CH485)=SUM($11:$11)-1, CI430+SUMPRODUCT(CJ214:CR214, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CI485)=SUM($11:$11)-1, CJ430+SUMPRODUCT(CK214:CS214, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CJ485)=SUM($11:$11)-1, CK430+SUMPRODUCT(CL214:CT214, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CK485)=SUM($11:$11)-1, CL430+SUMPRODUCT(CM214:CU214, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CL485)=SUM($11:$11)-1, CM430+SUMPRODUCT(CN214:CV214, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CM485)=SUM($11:$11)-1, CN430+SUMPRODUCT(CO214:CW214, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G485:CN485)=SUM($11:$11)-1, CO430+SUMPRODUCT(CP214:CX214, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G486:G486)=SUM($11:$11)-1, H431+SUMPRODUCT(I215:Q215, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:H486)=SUM($11:$11)-1, I431+SUMPRODUCT(J215:R215, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:I486)=SUM($11:$11)-1, J431+SUMPRODUCT(K215:S215, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:J486)=SUM($11:$11)-1, K431+SUMPRODUCT(L215:T215, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:K486)=SUM($11:$11)-1, L431+SUMPRODUCT(M215:U215, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G486:L486)=SUM($11:$11)-1, M431+SUMPRODUCT(N215:V215, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:M486)=SUM($11:$11)-1, N431+SUMPRODUCT(O215:W215, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:N486)=SUM($11:$11)-1, O431+SUMPRODUCT(P215:X215, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:O486)=SUM($11:$11)-1, P431+SUMPRODUCT(Q215:Y215, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:P486)=SUM($11:$11)-1, Q431+SUMPRODUCT(R215:Z215, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:Q486)=SUM($11:$11)-1, R431+SUMPRODUCT(S215:AA215, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:R486)=SUM($11:$11)-1, S431+SUMPRODUCT(T215:AB215, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:S486)=SUM($11:$11)-1, T431+SUMPRODUCT(U215:AC215, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:T486)=SUM($11:$11)-1, U431+SUMPRODUCT(V215:AD215, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:U486)=SUM($11:$11)-1, V431+SUMPRODUCT(W215:AE215, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:V486)=SUM($11:$11)-1, W431+SUMPRODUCT(X215:AF215, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:W486)=SUM($11:$11)-1, X431+SUMPRODUCT(Y215:AG215, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:X486)=SUM($11:$11)-1, Y431+SUMPRODUCT(Z215:AH215, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:Y486)=SUM($11:$11)-1, Z431+SUMPRODUCT(AA215:AI215, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:Z486)=SUM($11:$11)-1, AA431+SUMPRODUCT(AB215:AJ215, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AA486)=SUM($11:$11)-1, AB431+SUMPRODUCT(AC215:AK215, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AB486)=SUM($11:$11)-1, AC431+SUMPRODUCT(AD215:AL215, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AC486)=SUM($11:$11)-1, AD431+SUMPRODUCT(AE215:AM215, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AD486)=SUM($11:$11)-1, AE431+SUMPRODUCT(AF215:AN215, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AE486)=SUM($11:$11)-1, AF431+SUMPRODUCT(AG215:AO215, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AF486)=SUM($11:$11)-1, AG431+SUMPRODUCT(AH215:AP215, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AG486)=SUM($11:$11)-1, AH431+SUMPRODUCT(AI215:AQ215, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AH486)=SUM($11:$11)-1, AI431+SUMPRODUCT(AJ215:AR215, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AI486)=SUM($11:$11)-1, AJ431+SUMPRODUCT(AK215:AS215, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AJ486)=SUM($11:$11)-1, AK431+SUMPRODUCT(AL215:AT215, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AK486)=SUM($11:$11)-1, AL431+SUMPRODUCT(AM215:AU215, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AL486)=SUM($11:$11)-1, AM431+SUMPRODUCT(AN215:AV215, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AM486)=SUM($11:$11)-1, AN431+SUMPRODUCT(AO215:AW215, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AN486)=SUM($11:$11)-1, AO431+SUMPRODUCT(AP215:AX215, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AO486)=SUM($11:$11)-1, AP431+SUMPRODUCT(AQ215:AY215, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AP486)=SUM($11:$11)-1, AQ431+SUMPRODUCT(AR215:AZ215, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AQ486)=SUM($11:$11)-1, AR431+SUMPRODUCT(AS215:BA215, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AR486)=SUM($11:$11)-1, AS431+SUMPRODUCT(AT215:BB215, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AS486)=SUM($11:$11)-1, AT431+SUMPRODUCT(AU215:BC215, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AT486)=SUM($11:$11)-1, AU431+SUMPRODUCT(AV215:BD215, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AU486)=SUM($11:$11)-1, AV431+SUMPRODUCT(AW215:BE215, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AV486)=SUM($11:$11)-1, AW431+SUMPRODUCT(AX215:BF215, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AW486)=SUM($11:$11)-1, AX431+SUMPRODUCT(AY215:BG215, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AX486)=SUM($11:$11)-1, AY431+SUMPRODUCT(AZ215:BH215, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AY486)=SUM($11:$11)-1, AZ431+SUMPRODUCT(BA215:BI215, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:AZ486)=SUM($11:$11)-1, BA431+SUMPRODUCT(BB215:BJ215, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BA486)=SUM($11:$11)-1, BB431+SUMPRODUCT(BC215:BK215, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BB486)=SUM($11:$11)-1, BC431+SUMPRODUCT(BD215:BL215, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BC486)=SUM($11:$11)-1, BD431+SUMPRODUCT(BE215:BM215, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BD486)=SUM($11:$11)-1, BE431+SUMPRODUCT(BF215:BN215, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BE486)=SUM($11:$11)-1, BF431+SUMPRODUCT(BG215:BO215, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BF486)=SUM($11:$11)-1, BG431+SUMPRODUCT(BH215:BP215, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BG486)=SUM($11:$11)-1, BH431+SUMPRODUCT(BI215:BQ215, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BH486)=SUM($11:$11)-1, BI431+SUMPRODUCT(BJ215:BR215, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BI486)=SUM($11:$11)-1, BJ431+SUMPRODUCT(BK215:BS215, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BJ486)=SUM($11:$11)-1, BK431+SUMPRODUCT(BL215:BT215, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BK486)=SUM($11:$11)-1, BL431+SUMPRODUCT(BM215:BU215, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BL486)=SUM($11:$11)-1, BM431+SUMPRODUCT(BN215:BV215, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BM486)=SUM($11:$11)-1, BN431+SUMPRODUCT(BO215:BW215, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BN486)=SUM($11:$11)-1, BO431+SUMPRODUCT(BP215:BX215, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BO486)=SUM($11:$11)-1, BP431+SUMPRODUCT(BQ215:BY215, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BP486)=SUM($11:$11)-1, BQ431+SUMPRODUCT(BR215:BZ215, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BQ486)=SUM($11:$11)-1, BR431+SUMPRODUCT(BS215:CA215, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BR486)=SUM($11:$11)-1, BS431+SUMPRODUCT(BT215:CB215, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BS486)=SUM($11:$11)-1, BT431+SUMPRODUCT(BU215:CC215, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BT486)=SUM($11:$11)-1, BU431+SUMPRODUCT(BV215:CD215, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BU486)=SUM($11:$11)-1, BV431+SUMPRODUCT(BW215:CE215, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BV486)=SUM($11:$11)-1, BW431+SUMPRODUCT(BX215:CF215, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BW486)=SUM($11:$11)-1, BX431+SUMPRODUCT(BY215:CG215, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BX486)=SUM($11:$11)-1, BY431+SUMPRODUCT(BZ215:CH215, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BY486)=SUM($11:$11)-1, BZ431+SUMPRODUCT(CA215:CI215, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:BZ486)=SUM($11:$11)-1, CA431+SUMPRODUCT(CB215:CJ215, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CA486)=SUM($11:$11)-1, CB431+SUMPRODUCT(CC215:CK215, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CB486)=SUM($11:$11)-1, CC431+SUMPRODUCT(CD215:CL215, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CC486)=SUM($11:$11)-1, CD431+SUMPRODUCT(CE215:CM215, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CD486)=SUM($11:$11)-1, CE431+SUMPRODUCT(CF215:CN215, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CE486)=SUM($11:$11)-1, CF431+SUMPRODUCT(CG215:CO215, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CF486)=SUM($11:$11)-1, CG431+SUMPRODUCT(CH215:CP215, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CG486)=SUM($11:$11)-1, CH431+SUMPRODUCT(CI215:CQ215, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CH486)=SUM($11:$11)-1, CI431+SUMPRODUCT(CJ215:CR215, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CI486)=SUM($11:$11)-1, CJ431+SUMPRODUCT(CK215:CS215, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CJ486)=SUM($11:$11)-1, CK431+SUMPRODUCT(CL215:CT215, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CK486)=SUM($11:$11)-1, CL431+SUMPRODUCT(CM215:CU215, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CL486)=SUM($11:$11)-1, CM431+SUMPRODUCT(CN215:CV215, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CM486)=SUM($11:$11)-1, CN431+SUMPRODUCT(CO215:CW215, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G486:CN486)=SUM($11:$11)-1, CO431+SUMPRODUCT(CP215:CX215, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G487:G487)=SUM($11:$11)-1, H432+SUMPRODUCT(I216:Q216, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:H487)=SUM($11:$11)-1, I432+SUMPRODUCT(J216:R216, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:I487)=SUM($11:$11)-1, J432+SUMPRODUCT(K216:S216, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:J487)=SUM($11:$11)-1, K432+SUMPRODUCT(L216:T216, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:K487)=SUM($11:$11)-1, L432+SUMPRODUCT(M216:U216, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G487:L487)=SUM($11:$11)-1, M432+SUMPRODUCT(N216:V216, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:M487)=SUM($11:$11)-1, N432+SUMPRODUCT(O216:W216, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:N487)=SUM($11:$11)-1, O432+SUMPRODUCT(P216:X216, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:O487)=SUM($11:$11)-1, P432+SUMPRODUCT(Q216:Y216, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:P487)=SUM($11:$11)-1, Q432+SUMPRODUCT(R216:Z216, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:Q487)=SUM($11:$11)-1, R432+SUMPRODUCT(S216:AA216, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:R487)=SUM($11:$11)-1, S432+SUMPRODUCT(T216:AB216, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:S487)=SUM($11:$11)-1, T432+SUMPRODUCT(U216:AC216, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:T487)=SUM($11:$11)-1, U432+SUMPRODUCT(V216:AD216, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:U487)=SUM($11:$11)-1, V432+SUMPRODUCT(W216:AE216, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:V487)=SUM($11:$11)-1, W432+SUMPRODUCT(X216:AF216, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:W487)=SUM($11:$11)-1, X432+SUMPRODUCT(Y216:AG216, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:X487)=SUM($11:$11)-1, Y432+SUMPRODUCT(Z216:AH216, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:Y487)=SUM($11:$11)-1, Z432+SUMPRODUCT(AA216:AI216, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:Z487)=SUM($11:$11)-1, AA432+SUMPRODUCT(AB216:AJ216, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AA487)=SUM($11:$11)-1, AB432+SUMPRODUCT(AC216:AK216, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AB487)=SUM($11:$11)-1, AC432+SUMPRODUCT(AD216:AL216, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AC487)=SUM($11:$11)-1, AD432+SUMPRODUCT(AE216:AM216, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AD487)=SUM($11:$11)-1, AE432+SUMPRODUCT(AF216:AN216, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AE487)=SUM($11:$11)-1, AF432+SUMPRODUCT(AG216:AO216, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AF487)=SUM($11:$11)-1, AG432+SUMPRODUCT(AH216:AP216, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AG487)=SUM($11:$11)-1, AH432+SUMPRODUCT(AI216:AQ216, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AH487)=SUM($11:$11)-1, AI432+SUMPRODUCT(AJ216:AR216, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AI487)=SUM($11:$11)-1, AJ432+SUMPRODUCT(AK216:AS216, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AJ487)=SUM($11:$11)-1, AK432+SUMPRODUCT(AL216:AT216, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AK487)=SUM($11:$11)-1, AL432+SUMPRODUCT(AM216:AU216, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AL487)=SUM($11:$11)-1, AM432+SUMPRODUCT(AN216:AV216, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AM487)=SUM($11:$11)-1, AN432+SUMPRODUCT(AO216:AW216, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AN487)=SUM($11:$11)-1, AO432+SUMPRODUCT(AP216:AX216, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AO487)=SUM($11:$11)-1, AP432+SUMPRODUCT(AQ216:AY216, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AP487)=SUM($11:$11)-1, AQ432+SUMPRODUCT(AR216:AZ216, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AQ487)=SUM($11:$11)-1, AR432+SUMPRODUCT(AS216:BA216, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AR487)=SUM($11:$11)-1, AS432+SUMPRODUCT(AT216:BB216, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AS487)=SUM($11:$11)-1, AT432+SUMPRODUCT(AU216:BC216, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AT487)=SUM($11:$11)-1, AU432+SUMPRODUCT(AV216:BD216, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AU487)=SUM($11:$11)-1, AV432+SUMPRODUCT(AW216:BE216, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AV487)=SUM($11:$11)-1, AW432+SUMPRODUCT(AX216:BF216, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AW487)=SUM($11:$11)-1, AX432+SUMPRODUCT(AY216:BG216, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AX487)=SUM($11:$11)-1, AY432+SUMPRODUCT(AZ216:BH216, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AY487)=SUM($11:$11)-1, AZ432+SUMPRODUCT(BA216:BI216, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:AZ487)=SUM($11:$11)-1, BA432+SUMPRODUCT(BB216:BJ216, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BA487)=SUM($11:$11)-1, BB432+SUMPRODUCT(BC216:BK216, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BB487)=SUM($11:$11)-1, BC432+SUMPRODUCT(BD216:BL216, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BC487)=SUM($11:$11)-1, BD432+SUMPRODUCT(BE216:BM216, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BD487)=SUM($11:$11)-1, BE432+SUMPRODUCT(BF216:BN216, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BE487)=SUM($11:$11)-1, BF432+SUMPRODUCT(BG216:BO216, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BF487)=SUM($11:$11)-1, BG432+SUMPRODUCT(BH216:BP216, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BG487)=SUM($11:$11)-1, BH432+SUMPRODUCT(BI216:BQ216, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BH487)=SUM($11:$11)-1, BI432+SUMPRODUCT(BJ216:BR216, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BI487)=SUM($11:$11)-1, BJ432+SUMPRODUCT(BK216:BS216, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BJ487)=SUM($11:$11)-1, BK432+SUMPRODUCT(BL216:BT216, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BK487)=SUM($11:$11)-1, BL432+SUMPRODUCT(BM216:BU216, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BL487)=SUM($11:$11)-1, BM432+SUMPRODUCT(BN216:BV216, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BM487)=SUM($11:$11)-1, BN432+SUMPRODUCT(BO216:BW216, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BN487)=SUM($11:$11)-1, BO432+SUMPRODUCT(BP216:BX216, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BO487)=SUM($11:$11)-1, BP432+SUMPRODUCT(BQ216:BY216, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BP487)=SUM($11:$11)-1, BQ432+SUMPRODUCT(BR216:BZ216, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BQ487)=SUM($11:$11)-1, BR432+SUMPRODUCT(BS216:CA216, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BR487)=SUM($11:$11)-1, BS432+SUMPRODUCT(BT216:CB216, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BS487)=SUM($11:$11)-1, BT432+SUMPRODUCT(BU216:CC216, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BT487)=SUM($11:$11)-1, BU432+SUMPRODUCT(BV216:CD216, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BU487)=SUM($11:$11)-1, BV432+SUMPRODUCT(BW216:CE216, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BV487)=SUM($11:$11)-1, BW432+SUMPRODUCT(BX216:CF216, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BW487)=SUM($11:$11)-1, BX432+SUMPRODUCT(BY216:CG216, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BX487)=SUM($11:$11)-1, BY432+SUMPRODUCT(BZ216:CH216, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BY487)=SUM($11:$11)-1, BZ432+SUMPRODUCT(CA216:CI216, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:BZ487)=SUM($11:$11)-1, CA432+SUMPRODUCT(CB216:CJ216, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CA487)=SUM($11:$11)-1, CB432+SUMPRODUCT(CC216:CK216, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CB487)=SUM($11:$11)-1, CC432+SUMPRODUCT(CD216:CL216, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CC487)=SUM($11:$11)-1, CD432+SUMPRODUCT(CE216:CM216, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CD487)=SUM($11:$11)-1, CE432+SUMPRODUCT(CF216:CN216, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CE487)=SUM($11:$11)-1, CF432+SUMPRODUCT(CG216:CO216, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CF487)=SUM($11:$11)-1, CG432+SUMPRODUCT(CH216:CP216, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CG487)=SUM($11:$11)-1, CH432+SUMPRODUCT(CI216:CQ216, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CH487)=SUM($11:$11)-1, CI432+SUMPRODUCT(CJ216:CR216, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CI487)=SUM($11:$11)-1, CJ432+SUMPRODUCT(CK216:CS216, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CJ487)=SUM($11:$11)-1, CK432+SUMPRODUCT(CL216:CT216, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CK487)=SUM($11:$11)-1, CL432+SUMPRODUCT(CM216:CU216, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CL487)=SUM($11:$11)-1, CM432+SUMPRODUCT(CN216:CV216, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CM487)=SUM($11:$11)-1, CN432+SUMPRODUCT(CO216:CW216, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G487:CN487)=SUM($11:$11)-1, CO432+SUMPRODUCT(CP216:CX216, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G488:G488)=SUM($11:$11)-1, H433+SUMPRODUCT(I217:Q217, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:H488)=SUM($11:$11)-1, I433+SUMPRODUCT(J217:R217, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:I488)=SUM($11:$11)-1, J433+SUMPRODUCT(K217:S217, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:J488)=SUM($11:$11)-1, K433+SUMPRODUCT(L217:T217, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:K488)=SUM($11:$11)-1, L433+SUMPRODUCT(M217:U217, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G488:L488)=SUM($11:$11)-1, M433+SUMPRODUCT(N217:V217, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:M488)=SUM($11:$11)-1, N433+SUMPRODUCT(O217:W217, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:N488)=SUM($11:$11)-1, O433+SUMPRODUCT(P217:X217, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:O488)=SUM($11:$11)-1, P433+SUMPRODUCT(Q217:Y217, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:P488)=SUM($11:$11)-1, Q433+SUMPRODUCT(R217:Z217, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:Q488)=SUM($11:$11)-1, R433+SUMPRODUCT(S217:AA217, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:R488)=SUM($11:$11)-1, S433+SUMPRODUCT(T217:AB217, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:S488)=SUM($11:$11)-1, T433+SUMPRODUCT(U217:AC217, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:T488)=SUM($11:$11)-1, U433+SUMPRODUCT(V217:AD217, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:U488)=SUM($11:$11)-1, V433+SUMPRODUCT(W217:AE217, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:V488)=SUM($11:$11)-1, W433+SUMPRODUCT(X217:AF217, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:W488)=SUM($11:$11)-1, X433+SUMPRODUCT(Y217:AG217, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:X488)=SUM($11:$11)-1, Y433+SUMPRODUCT(Z217:AH217, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:Y488)=SUM($11:$11)-1, Z433+SUMPRODUCT(AA217:AI217, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:Z488)=SUM($11:$11)-1, AA433+SUMPRODUCT(AB217:AJ217, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AA488)=SUM($11:$11)-1, AB433+SUMPRODUCT(AC217:AK217, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AB488)=SUM($11:$11)-1, AC433+SUMPRODUCT(AD217:AL217, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AC488)=SUM($11:$11)-1, AD433+SUMPRODUCT(AE217:AM217, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AD488)=SUM($11:$11)-1, AE433+SUMPRODUCT(AF217:AN217, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AE488)=SUM($11:$11)-1, AF433+SUMPRODUCT(AG217:AO217, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AF488)=SUM($11:$11)-1, AG433+SUMPRODUCT(AH217:AP217, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AG488)=SUM($11:$11)-1, AH433+SUMPRODUCT(AI217:AQ217, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AH488)=SUM($11:$11)-1, AI433+SUMPRODUCT(AJ217:AR217, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AI488)=SUM($11:$11)-1, AJ433+SUMPRODUCT(AK217:AS217, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AJ488)=SUM($11:$11)-1, AK433+SUMPRODUCT(AL217:AT217, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AK488)=SUM($11:$11)-1, AL433+SUMPRODUCT(AM217:AU217, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AL488)=SUM($11:$11)-1, AM433+SUMPRODUCT(AN217:AV217, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AM488)=SUM($11:$11)-1, AN433+SUMPRODUCT(AO217:AW217, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AN488)=SUM($11:$11)-1, AO433+SUMPRODUCT(AP217:AX217, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AO488)=SUM($11:$11)-1, AP433+SUMPRODUCT(AQ217:AY217, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AP488)=SUM($11:$11)-1, AQ433+SUMPRODUCT(AR217:AZ217, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AQ488)=SUM($11:$11)-1, AR433+SUMPRODUCT(AS217:BA217, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AR488)=SUM($11:$11)-1, AS433+SUMPRODUCT(AT217:BB217, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AS488)=SUM($11:$11)-1, AT433+SUMPRODUCT(AU217:BC217, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AT488)=SUM($11:$11)-1, AU433+SUMPRODUCT(AV217:BD217, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AU488)=SUM($11:$11)-1, AV433+SUMPRODUCT(AW217:BE217, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AV488)=SUM($11:$11)-1, AW433+SUMPRODUCT(AX217:BF217, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AW488)=SUM($11:$11)-1, AX433+SUMPRODUCT(AY217:BG217, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AX488)=SUM($11:$11)-1, AY433+SUMPRODUCT(AZ217:BH217, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AY488)=SUM($11:$11)-1, AZ433+SUMPRODUCT(BA217:BI217, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:AZ488)=SUM($11:$11)-1, BA433+SUMPRODUCT(BB217:BJ217, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BA488)=SUM($11:$11)-1, BB433+SUMPRODUCT(BC217:BK217, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BB488)=SUM($11:$11)-1, BC433+SUMPRODUCT(BD217:BL217, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BC488)=SUM($11:$11)-1, BD433+SUMPRODUCT(BE217:BM217, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BD488)=SUM($11:$11)-1, BE433+SUMPRODUCT(BF217:BN217, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BE488)=SUM($11:$11)-1, BF433+SUMPRODUCT(BG217:BO217, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BF488)=SUM($11:$11)-1, BG433+SUMPRODUCT(BH217:BP217, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BG488)=SUM($11:$11)-1, BH433+SUMPRODUCT(BI217:BQ217, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BH488)=SUM($11:$11)-1, BI433+SUMPRODUCT(BJ217:BR217, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BI488)=SUM($11:$11)-1, BJ433+SUMPRODUCT(BK217:BS217, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BJ488)=SUM($11:$11)-1, BK433+SUMPRODUCT(BL217:BT217, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BK488)=SUM($11:$11)-1, BL433+SUMPRODUCT(BM217:BU217, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BL488)=SUM($11:$11)-1, BM433+SUMPRODUCT(BN217:BV217, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BM488)=SUM($11:$11)-1, BN433+SUMPRODUCT(BO217:BW217, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BN488)=SUM($11:$11)-1, BO433+SUMPRODUCT(BP217:BX217, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BO488)=SUM($11:$11)-1, BP433+SUMPRODUCT(BQ217:BY217, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BP488)=SUM($11:$11)-1, BQ433+SUMPRODUCT(BR217:BZ217, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BQ488)=SUM($11:$11)-1, BR433+SUMPRODUCT(BS217:CA217, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BR488)=SUM($11:$11)-1, BS433+SUMPRODUCT(BT217:CB217, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BS488)=SUM($11:$11)-1, BT433+SUMPRODUCT(BU217:CC217, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BT488)=SUM($11:$11)-1, BU433+SUMPRODUCT(BV217:CD217, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BU488)=SUM($11:$11)-1, BV433+SUMPRODUCT(BW217:CE217, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BV488)=SUM($11:$11)-1, BW433+SUMPRODUCT(BX217:CF217, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BW488)=SUM($11:$11)-1, BX433+SUMPRODUCT(BY217:CG217, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BX488)=SUM($11:$11)-1, BY433+SUMPRODUCT(BZ217:CH217, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BY488)=SUM($11:$11)-1, BZ433+SUMPRODUCT(CA217:CI217, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:BZ488)=SUM($11:$11)-1, CA433+SUMPRODUCT(CB217:CJ217, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CA488)=SUM($11:$11)-1, CB433+SUMPRODUCT(CC217:CK217, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CB488)=SUM($11:$11)-1, CC433+SUMPRODUCT(CD217:CL217, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CC488)=SUM($11:$11)-1, CD433+SUMPRODUCT(CE217:CM217, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CD488)=SUM($11:$11)-1, CE433+SUMPRODUCT(CF217:CN217, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CE488)=SUM($11:$11)-1, CF433+SUMPRODUCT(CG217:CO217, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CF488)=SUM($11:$11)-1, CG433+SUMPRODUCT(CH217:CP217, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CG488)=SUM($11:$11)-1, CH433+SUMPRODUCT(CI217:CQ217, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CH488)=SUM($11:$11)-1, CI433+SUMPRODUCT(CJ217:CR217, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CI488)=SUM($11:$11)-1, CJ433+SUMPRODUCT(CK217:CS217, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CJ488)=SUM($11:$11)-1, CK433+SUMPRODUCT(CL217:CT217, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CK488)=SUM($11:$11)-1, CL433+SUMPRODUCT(CM217:CU217, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CL488)=SUM($11:$11)-1, CM433+SUMPRODUCT(CN217:CV217, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CM488)=SUM($11:$11)-1, CN433+SUMPRODUCT(CO217:CW217, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G488:CN488)=SUM($11:$11)-1, CO433+SUMPRODUCT(CP217:CX217, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G489:G489)=SUM($11:$11)-1, H434+SUMPRODUCT(I218:Q218, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:H489)=SUM($11:$11)-1, I434+SUMPRODUCT(J218:R218, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:I489)=SUM($11:$11)-1, J434+SUMPRODUCT(K218:S218, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:J489)=SUM($11:$11)-1, K434+SUMPRODUCT(L218:T218, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:K489)=SUM($11:$11)-1, L434+SUMPRODUCT(M218:U218, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G489:L489)=SUM($11:$11)-1, M434+SUMPRODUCT(N218:V218, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:M489)=SUM($11:$11)-1, N434+SUMPRODUCT(O218:W218, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:N489)=SUM($11:$11)-1, O434+SUMPRODUCT(P218:X218, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:O489)=SUM($11:$11)-1, P434+SUMPRODUCT(Q218:Y218, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:P489)=SUM($11:$11)-1, Q434+SUMPRODUCT(R218:Z218, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:Q489)=SUM($11:$11)-1, R434+SUMPRODUCT(S218:AA218, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:R489)=SUM($11:$11)-1, S434+SUMPRODUCT(T218:AB218, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:S489)=SUM($11:$11)-1, T434+SUMPRODUCT(U218:AC218, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:T489)=SUM($11:$11)-1, U434+SUMPRODUCT(V218:AD218, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:U489)=SUM($11:$11)-1, V434+SUMPRODUCT(W218:AE218, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:V489)=SUM($11:$11)-1, W434+SUMPRODUCT(X218:AF218, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:W489)=SUM($11:$11)-1, X434+SUMPRODUCT(Y218:AG218, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:X489)=SUM($11:$11)-1, Y434+SUMPRODUCT(Z218:AH218, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:Y489)=SUM($11:$11)-1, Z434+SUMPRODUCT(AA218:AI218, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:Z489)=SUM($11:$11)-1, AA434+SUMPRODUCT(AB218:AJ218, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AA489)=SUM($11:$11)-1, AB434+SUMPRODUCT(AC218:AK218, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AB489)=SUM($11:$11)-1, AC434+SUMPRODUCT(AD218:AL218, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AC489)=SUM($11:$11)-1, AD434+SUMPRODUCT(AE218:AM218, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AD489)=SUM($11:$11)-1, AE434+SUMPRODUCT(AF218:AN218, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AE489)=SUM($11:$11)-1, AF434+SUMPRODUCT(AG218:AO218, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AF489)=SUM($11:$11)-1, AG434+SUMPRODUCT(AH218:AP218, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AG489)=SUM($11:$11)-1, AH434+SUMPRODUCT(AI218:AQ218, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AH489)=SUM($11:$11)-1, AI434+SUMPRODUCT(AJ218:AR218, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AI489)=SUM($11:$11)-1, AJ434+SUMPRODUCT(AK218:AS218, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AJ489)=SUM($11:$11)-1, AK434+SUMPRODUCT(AL218:AT218, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AK489)=SUM($11:$11)-1, AL434+SUMPRODUCT(AM218:AU218, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AL489)=SUM($11:$11)-1, AM434+SUMPRODUCT(AN218:AV218, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AM489)=SUM($11:$11)-1, AN434+SUMPRODUCT(AO218:AW218, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AN489)=SUM($11:$11)-1, AO434+SUMPRODUCT(AP218:AX218, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AO489)=SUM($11:$11)-1, AP434+SUMPRODUCT(AQ218:AY218, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AP489)=SUM($11:$11)-1, AQ434+SUMPRODUCT(AR218:AZ218, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AQ489)=SUM($11:$11)-1, AR434+SUMPRODUCT(AS218:BA218, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AR489)=SUM($11:$11)-1, AS434+SUMPRODUCT(AT218:BB218, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AS489)=SUM($11:$11)-1, AT434+SUMPRODUCT(AU218:BC218, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AT489)=SUM($11:$11)-1, AU434+SUMPRODUCT(AV218:BD218, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AU489)=SUM($11:$11)-1, AV434+SUMPRODUCT(AW218:BE218, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AV489)=SUM($11:$11)-1, AW434+SUMPRODUCT(AX218:BF218, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AW489)=SUM($11:$11)-1, AX434+SUMPRODUCT(AY218:BG218, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AX489)=SUM($11:$11)-1, AY434+SUMPRODUCT(AZ218:BH218, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AY489)=SUM($11:$11)-1, AZ434+SUMPRODUCT(BA218:BI218, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:AZ489)=SUM($11:$11)-1, BA434+SUMPRODUCT(BB218:BJ218, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BA489)=SUM($11:$11)-1, BB434+SUMPRODUCT(BC218:BK218, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BB489)=SUM($11:$11)-1, BC434+SUMPRODUCT(BD218:BL218, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BC489)=SUM($11:$11)-1, BD434+SUMPRODUCT(BE218:BM218, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BD489)=SUM($11:$11)-1, BE434+SUMPRODUCT(BF218:BN218, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BE489)=SUM($11:$11)-1, BF434+SUMPRODUCT(BG218:BO218, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BF489)=SUM($11:$11)-1, BG434+SUMPRODUCT(BH218:BP218, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BG489)=SUM($11:$11)-1, BH434+SUMPRODUCT(BI218:BQ218, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BH489)=SUM($11:$11)-1, BI434+SUMPRODUCT(BJ218:BR218, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BI489)=SUM($11:$11)-1, BJ434+SUMPRODUCT(BK218:BS218, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BJ489)=SUM($11:$11)-1, BK434+SUMPRODUCT(BL218:BT218, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BK489)=SUM($11:$11)-1, BL434+SUMPRODUCT(BM218:BU218, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BL489)=SUM($11:$11)-1, BM434+SUMPRODUCT(BN218:BV218, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BM489)=SUM($11:$11)-1, BN434+SUMPRODUCT(BO218:BW218, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BN489)=SUM($11:$11)-1, BO434+SUMPRODUCT(BP218:BX218, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BO489)=SUM($11:$11)-1, BP434+SUMPRODUCT(BQ218:BY218, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BP489)=SUM($11:$11)-1, BQ434+SUMPRODUCT(BR218:BZ218, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BQ489)=SUM($11:$11)-1, BR434+SUMPRODUCT(BS218:CA218, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BR489)=SUM($11:$11)-1, BS434+SUMPRODUCT(BT218:CB218, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BS489)=SUM($11:$11)-1, BT434+SUMPRODUCT(BU218:CC218, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BT489)=SUM($11:$11)-1, BU434+SUMPRODUCT(BV218:CD218, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BU489)=SUM($11:$11)-1, BV434+SUMPRODUCT(BW218:CE218, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BV489)=SUM($11:$11)-1, BW434+SUMPRODUCT(BX218:CF218, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BW489)=SUM($11:$11)-1, BX434+SUMPRODUCT(BY218:CG218, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BX489)=SUM($11:$11)-1, BY434+SUMPRODUCT(BZ218:CH218, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BY489)=SUM($11:$11)-1, BZ434+SUMPRODUCT(CA218:CI218, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:BZ489)=SUM($11:$11)-1, CA434+SUMPRODUCT(CB218:CJ218, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CA489)=SUM($11:$11)-1, CB434+SUMPRODUCT(CC218:CK218, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CB489)=SUM($11:$11)-1, CC434+SUMPRODUCT(CD218:CL218, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CC489)=SUM($11:$11)-1, CD434+SUMPRODUCT(CE218:CM218, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CD489)=SUM($11:$11)-1, CE434+SUMPRODUCT(CF218:CN218, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CE489)=SUM($11:$11)-1, CF434+SUMPRODUCT(CG218:CO218, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CF489)=SUM($11:$11)-1, CG434+SUMPRODUCT(CH218:CP218, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CG489)=SUM($11:$11)-1, CH434+SUMPRODUCT(CI218:CQ218, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CH489)=SUM($11:$11)-1, CI434+SUMPRODUCT(CJ218:CR218, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CI489)=SUM($11:$11)-1, CJ434+SUMPRODUCT(CK218:CS218, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CJ489)=SUM($11:$11)-1, CK434+SUMPRODUCT(CL218:CT218, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CK489)=SUM($11:$11)-1, CL434+SUMPRODUCT(CM218:CU218, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CL489)=SUM($11:$11)-1, CM434+SUMPRODUCT(CN218:CV218, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CM489)=SUM($11:$11)-1, CN434+SUMPRODUCT(CO218:CW218, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G489:CN489)=SUM($11:$11)-1, CO434+SUMPRODUCT(CP218:CX218, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G490:G490)=SUM($11:$11)-1, H435+SUMPRODUCT(I219:Q219, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:H490)=SUM($11:$11)-1, I435+SUMPRODUCT(J219:R219, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:I490)=SUM($11:$11)-1, J435+SUMPRODUCT(K219:S219, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:J490)=SUM($11:$11)-1, K435+SUMPRODUCT(L219:T219, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:K490)=SUM($11:$11)-1, L435+SUMPRODUCT(M219:U219, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G490:L490)=SUM($11:$11)-1, M435+SUMPRODUCT(N219:V219, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:M490)=SUM($11:$11)-1, N435+SUMPRODUCT(O219:W219, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:N490)=SUM($11:$11)-1, O435+SUMPRODUCT(P219:X219, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:O490)=SUM($11:$11)-1, P435+SUMPRODUCT(Q219:Y219, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:P490)=SUM($11:$11)-1, Q435+SUMPRODUCT(R219:Z219, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:Q490)=SUM($11:$11)-1, R435+SUMPRODUCT(S219:AA219, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:R490)=SUM($11:$11)-1, S435+SUMPRODUCT(T219:AB219, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:S490)=SUM($11:$11)-1, T435+SUMPRODUCT(U219:AC219, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:T490)=SUM($11:$11)-1, U435+SUMPRODUCT(V219:AD219, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:U490)=SUM($11:$11)-1, V435+SUMPRODUCT(W219:AE219, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:V490)=SUM($11:$11)-1, W435+SUMPRODUCT(X219:AF219, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:W490)=SUM($11:$11)-1, X435+SUMPRODUCT(Y219:AG219, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:X490)=SUM($11:$11)-1, Y435+SUMPRODUCT(Z219:AH219, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:Y490)=SUM($11:$11)-1, Z435+SUMPRODUCT(AA219:AI219, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:Z490)=SUM($11:$11)-1, AA435+SUMPRODUCT(AB219:AJ219, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AA490)=SUM($11:$11)-1, AB435+SUMPRODUCT(AC219:AK219, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AB490)=SUM($11:$11)-1, AC435+SUMPRODUCT(AD219:AL219, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AC490)=SUM($11:$11)-1, AD435+SUMPRODUCT(AE219:AM219, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AD490)=SUM($11:$11)-1, AE435+SUMPRODUCT(AF219:AN219, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AE490)=SUM($11:$11)-1, AF435+SUMPRODUCT(AG219:AO219, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AF490)=SUM($11:$11)-1, AG435+SUMPRODUCT(AH219:AP219, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AG490)=SUM($11:$11)-1, AH435+SUMPRODUCT(AI219:AQ219, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AH490)=SUM($11:$11)-1, AI435+SUMPRODUCT(AJ219:AR219, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AI490)=SUM($11:$11)-1, AJ435+SUMPRODUCT(AK219:AS219, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AJ490)=SUM($11:$11)-1, AK435+SUMPRODUCT(AL219:AT219, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AK490)=SUM($11:$11)-1, AL435+SUMPRODUCT(AM219:AU219, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AL490)=SUM($11:$11)-1, AM435+SUMPRODUCT(AN219:AV219, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AM490)=SUM($11:$11)-1, AN435+SUMPRODUCT(AO219:AW219, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AN490)=SUM($11:$11)-1, AO435+SUMPRODUCT(AP219:AX219, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AO490)=SUM($11:$11)-1, AP435+SUMPRODUCT(AQ219:AY219, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AP490)=SUM($11:$11)-1, AQ435+SUMPRODUCT(AR219:AZ219, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AQ490)=SUM($11:$11)-1, AR435+SUMPRODUCT(AS219:BA219, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AR490)=SUM($11:$11)-1, AS435+SUMPRODUCT(AT219:BB219, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AS490)=SUM($11:$11)-1, AT435+SUMPRODUCT(AU219:BC219, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AT490)=SUM($11:$11)-1, AU435+SUMPRODUCT(AV219:BD219, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AU490)=SUM($11:$11)-1, AV435+SUMPRODUCT(AW219:BE219, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AV490)=SUM($11:$11)-1, AW435+SUMPRODUCT(AX219:BF219, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AW490)=SUM($11:$11)-1, AX435+SUMPRODUCT(AY219:BG219, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AX490)=SUM($11:$11)-1, AY435+SUMPRODUCT(AZ219:BH219, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AY490)=SUM($11:$11)-1, AZ435+SUMPRODUCT(BA219:BI219, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:AZ490)=SUM($11:$11)-1, BA435+SUMPRODUCT(BB219:BJ219, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BA490)=SUM($11:$11)-1, BB435+SUMPRODUCT(BC219:BK219, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BB490)=SUM($11:$11)-1, BC435+SUMPRODUCT(BD219:BL219, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BC490)=SUM($11:$11)-1, BD435+SUMPRODUCT(BE219:BM219, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BD490)=SUM($11:$11)-1, BE435+SUMPRODUCT(BF219:BN219, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BE490)=SUM($11:$11)-1, BF435+SUMPRODUCT(BG219:BO219, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BF490)=SUM($11:$11)-1, BG435+SUMPRODUCT(BH219:BP219, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BG490)=SUM($11:$11)-1, BH435+SUMPRODUCT(BI219:BQ219, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BH490)=SUM($11:$11)-1, BI435+SUMPRODUCT(BJ219:BR219, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BI490)=SUM($11:$11)-1, BJ435+SUMPRODUCT(BK219:BS219, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BJ490)=SUM($11:$11)-1, BK435+SUMPRODUCT(BL219:BT219, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BK490)=SUM($11:$11)-1, BL435+SUMPRODUCT(BM219:BU219, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BL490)=SUM($11:$11)-1, BM435+SUMPRODUCT(BN219:BV219, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BM490)=SUM($11:$11)-1, BN435+SUMPRODUCT(BO219:BW219, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BN490)=SUM($11:$11)-1, BO435+SUMPRODUCT(BP219:BX219, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BO490)=SUM($11:$11)-1, BP435+SUMPRODUCT(BQ219:BY219, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BP490)=SUM($11:$11)-1, BQ435+SUMPRODUCT(BR219:BZ219, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BQ490)=SUM($11:$11)-1, BR435+SUMPRODUCT(BS219:CA219, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BR490)=SUM($11:$11)-1, BS435+SUMPRODUCT(BT219:CB219, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BS490)=SUM($11:$11)-1, BT435+SUMPRODUCT(BU219:CC219, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BT490)=SUM($11:$11)-1, BU435+SUMPRODUCT(BV219:CD219, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BU490)=SUM($11:$11)-1, BV435+SUMPRODUCT(BW219:CE219, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BV490)=SUM($11:$11)-1, BW435+SUMPRODUCT(BX219:CF219, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BW490)=SUM($11:$11)-1, BX435+SUMPRODUCT(BY219:CG219, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BX490)=SUM($11:$11)-1, BY435+SUMPRODUCT(BZ219:CH219, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BY490)=SUM($11:$11)-1, BZ435+SUMPRODUCT(CA219:CI219, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:BZ490)=SUM($11:$11)-1, CA435+SUMPRODUCT(CB219:CJ219, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CA490)=SUM($11:$11)-1, CB435+SUMPRODUCT(CC219:CK219, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CB490)=SUM($11:$11)-1, CC435+SUMPRODUCT(CD219:CL219, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CC490)=SUM($11:$11)-1, CD435+SUMPRODUCT(CE219:CM219, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CD490)=SUM($11:$11)-1, CE435+SUMPRODUCT(CF219:CN219, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CE490)=SUM($11:$11)-1, CF435+SUMPRODUCT(CG219:CO219, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CF490)=SUM($11:$11)-1, CG435+SUMPRODUCT(CH219:CP219, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CG490)=SUM($11:$11)-1, CH435+SUMPRODUCT(CI219:CQ219, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CH490)=SUM($11:$11)-1, CI435+SUMPRODUCT(CJ219:CR219, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CI490)=SUM($11:$11)-1, CJ435+SUMPRODUCT(CK219:CS219, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CJ490)=SUM($11:$11)-1, CK435+SUMPRODUCT(CL219:CT219, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CK490)=SUM($11:$11)-1, CL435+SUMPRODUCT(CM219:CU219, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CL490)=SUM($11:$11)-1, CM435+SUMPRODUCT(CN219:CV219, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CM490)=SUM($11:$11)-1, CN435+SUMPRODUCT(CO219:CW219, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G490:CN490)=SUM($11:$11)-1, CO435+SUMPRODUCT(CP219:CX219, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G491:G491)=SUM($11:$11)-1, H436+SUMPRODUCT(I220:Q220, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:H491)=SUM($11:$11)-1, I436+SUMPRODUCT(J220:R220, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:I491)=SUM($11:$11)-1, J436+SUMPRODUCT(K220:S220, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:J491)=SUM($11:$11)-1, K436+SUMPRODUCT(L220:T220, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:K491)=SUM($11:$11)-1, L436+SUMPRODUCT(M220:U220, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G491:L491)=SUM($11:$11)-1, M436+SUMPRODUCT(N220:V220, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:M491)=SUM($11:$11)-1, N436+SUMPRODUCT(O220:W220, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:N491)=SUM($11:$11)-1, O436+SUMPRODUCT(P220:X220, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:O491)=SUM($11:$11)-1, P436+SUMPRODUCT(Q220:Y220, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:P491)=SUM($11:$11)-1, Q436+SUMPRODUCT(R220:Z220, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:Q491)=SUM($11:$11)-1, R436+SUMPRODUCT(S220:AA220, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:R491)=SUM($11:$11)-1, S436+SUMPRODUCT(T220:AB220, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:S491)=SUM($11:$11)-1, T436+SUMPRODUCT(U220:AC220, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:T491)=SUM($11:$11)-1, U436+SUMPRODUCT(V220:AD220, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:U491)=SUM($11:$11)-1, V436+SUMPRODUCT(W220:AE220, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:V491)=SUM($11:$11)-1, W436+SUMPRODUCT(X220:AF220, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:W491)=SUM($11:$11)-1, X436+SUMPRODUCT(Y220:AG220, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:X491)=SUM($11:$11)-1, Y436+SUMPRODUCT(Z220:AH220, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:Y491)=SUM($11:$11)-1, Z436+SUMPRODUCT(AA220:AI220, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:Z491)=SUM($11:$11)-1, AA436+SUMPRODUCT(AB220:AJ220, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AA491)=SUM($11:$11)-1, AB436+SUMPRODUCT(AC220:AK220, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AB491)=SUM($11:$11)-1, AC436+SUMPRODUCT(AD220:AL220, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AC491)=SUM($11:$11)-1, AD436+SUMPRODUCT(AE220:AM220, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AD491)=SUM($11:$11)-1, AE436+SUMPRODUCT(AF220:AN220, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AE491)=SUM($11:$11)-1, AF436+SUMPRODUCT(AG220:AO220, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AF491)=SUM($11:$11)-1, AG436+SUMPRODUCT(AH220:AP220, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AG491)=SUM($11:$11)-1, AH436+SUMPRODUCT(AI220:AQ220, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AH491)=SUM($11:$11)-1, AI436+SUMPRODUCT(AJ220:AR220, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AI491)=SUM($11:$11)-1, AJ436+SUMPRODUCT(AK220:AS220, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AJ491)=SUM($11:$11)-1, AK436+SUMPRODUCT(AL220:AT220, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AK491)=SUM($11:$11)-1, AL436+SUMPRODUCT(AM220:AU220, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AL491)=SUM($11:$11)-1, AM436+SUMPRODUCT(AN220:AV220, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AM491)=SUM($11:$11)-1, AN436+SUMPRODUCT(AO220:AW220, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AN491)=SUM($11:$11)-1, AO436+SUMPRODUCT(AP220:AX220, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AO491)=SUM($11:$11)-1, AP436+SUMPRODUCT(AQ220:AY220, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AP491)=SUM($11:$11)-1, AQ436+SUMPRODUCT(AR220:AZ220, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AQ491)=SUM($11:$11)-1, AR436+SUMPRODUCT(AS220:BA220, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AR491)=SUM($11:$11)-1, AS436+SUMPRODUCT(AT220:BB220, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AS491)=SUM($11:$11)-1, AT436+SUMPRODUCT(AU220:BC220, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AT491)=SUM($11:$11)-1, AU436+SUMPRODUCT(AV220:BD220, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AU491)=SUM($11:$11)-1, AV436+SUMPRODUCT(AW220:BE220, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AV491)=SUM($11:$11)-1, AW436+SUMPRODUCT(AX220:BF220, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AW491)=SUM($11:$11)-1, AX436+SUMPRODUCT(AY220:BG220, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AX491)=SUM($11:$11)-1, AY436+SUMPRODUCT(AZ220:BH220, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AY491)=SUM($11:$11)-1, AZ436+SUMPRODUCT(BA220:BI220, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:AZ491)=SUM($11:$11)-1, BA436+SUMPRODUCT(BB220:BJ220, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BA491)=SUM($11:$11)-1, BB436+SUMPRODUCT(BC220:BK220, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BB491)=SUM($11:$11)-1, BC436+SUMPRODUCT(BD220:BL220, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BC491)=SUM($11:$11)-1, BD436+SUMPRODUCT(BE220:BM220, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BD491)=SUM($11:$11)-1, BE436+SUMPRODUCT(BF220:BN220, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BE491)=SUM($11:$11)-1, BF436+SUMPRODUCT(BG220:BO220, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BF491)=SUM($11:$11)-1, BG436+SUMPRODUCT(BH220:BP220, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BG491)=SUM($11:$11)-1, BH436+SUMPRODUCT(BI220:BQ220, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BH491)=SUM($11:$11)-1, BI436+SUMPRODUCT(BJ220:BR220, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BI491)=SUM($11:$11)-1, BJ436+SUMPRODUCT(BK220:BS220, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BJ491)=SUM($11:$11)-1, BK436+SUMPRODUCT(BL220:BT220, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BK491)=SUM($11:$11)-1, BL436+SUMPRODUCT(BM220:BU220, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BL491)=SUM($11:$11)-1, BM436+SUMPRODUCT(BN220:BV220, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BM491)=SUM($11:$11)-1, BN436+SUMPRODUCT(BO220:BW220, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BN491)=SUM($11:$11)-1, BO436+SUMPRODUCT(BP220:BX220, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BO491)=SUM($11:$11)-1, BP436+SUMPRODUCT(BQ220:BY220, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BP491)=SUM($11:$11)-1, BQ436+SUMPRODUCT(BR220:BZ220, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BQ491)=SUM($11:$11)-1, BR436+SUMPRODUCT(BS220:CA220, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BR491)=SUM($11:$11)-1, BS436+SUMPRODUCT(BT220:CB220, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BS491)=SUM($11:$11)-1, BT436+SUMPRODUCT(BU220:CC220, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BT491)=SUM($11:$11)-1, BU436+SUMPRODUCT(BV220:CD220, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BU491)=SUM($11:$11)-1, BV436+SUMPRODUCT(BW220:CE220, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BV491)=SUM($11:$11)-1, BW436+SUMPRODUCT(BX220:CF220, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BW491)=SUM($11:$11)-1, BX436+SUMPRODUCT(BY220:CG220, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BX491)=SUM($11:$11)-1, BY436+SUMPRODUCT(BZ220:CH220, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BY491)=SUM($11:$11)-1, BZ436+SUMPRODUCT(CA220:CI220, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:BZ491)=SUM($11:$11)-1, CA436+SUMPRODUCT(CB220:CJ220, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CA491)=SUM($11:$11)-1, CB436+SUMPRODUCT(CC220:CK220, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CB491)=SUM($11:$11)-1, CC436+SUMPRODUCT(CD220:CL220, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CC491)=SUM($11:$11)-1, CD436+SUMPRODUCT(CE220:CM220, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CD491)=SUM($11:$11)-1, CE436+SUMPRODUCT(CF220:CN220, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CE491)=SUM($11:$11)-1, CF436+SUMPRODUCT(CG220:CO220, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CF491)=SUM($11:$11)-1, CG436+SUMPRODUCT(CH220:CP220, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CG491)=SUM($11:$11)-1, CH436+SUMPRODUCT(CI220:CQ220, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CH491)=SUM($11:$11)-1, CI436+SUMPRODUCT(CJ220:CR220, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CI491)=SUM($11:$11)-1, CJ436+SUMPRODUCT(CK220:CS220, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CJ491)=SUM($11:$11)-1, CK436+SUMPRODUCT(CL220:CT220, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CK491)=SUM($11:$11)-1, CL436+SUMPRODUCT(CM220:CU220, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CL491)=SUM($11:$11)-1, CM436+SUMPRODUCT(CN220:CV220, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CM491)=SUM($11:$11)-1, CN436+SUMPRODUCT(CO220:CW220, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G491:CN491)=SUM($11:$11)-1, CO436+SUMPRODUCT(CP220:CX220, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G492:G492)=SUM($11:$11)-1, H437+SUMPRODUCT(I221:Q221, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:H492)=SUM($11:$11)-1, I437+SUMPRODUCT(J221:R221, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:I492)=SUM($11:$11)-1, J437+SUMPRODUCT(K221:S221, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:J492)=SUM($11:$11)-1, K437+SUMPRODUCT(L221:T221, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:K492)=SUM($11:$11)-1, L437+SUMPRODUCT(M221:U221, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G492:L492)=SUM($11:$11)-1, M437+SUMPRODUCT(N221:V221, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:M492)=SUM($11:$11)-1, N437+SUMPRODUCT(O221:W221, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:N492)=SUM($11:$11)-1, O437+SUMPRODUCT(P221:X221, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:O492)=SUM($11:$11)-1, P437+SUMPRODUCT(Q221:Y221, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:P492)=SUM($11:$11)-1, Q437+SUMPRODUCT(R221:Z221, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:Q492)=SUM($11:$11)-1, R437+SUMPRODUCT(S221:AA221, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:R492)=SUM($11:$11)-1, S437+SUMPRODUCT(T221:AB221, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:S492)=SUM($11:$11)-1, T437+SUMPRODUCT(U221:AC221, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:T492)=SUM($11:$11)-1, U437+SUMPRODUCT(V221:AD221, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:U492)=SUM($11:$11)-1, V437+SUMPRODUCT(W221:AE221, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:V492)=SUM($11:$11)-1, W437+SUMPRODUCT(X221:AF221, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:W492)=SUM($11:$11)-1, X437+SUMPRODUCT(Y221:AG221, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:X492)=SUM($11:$11)-1, Y437+SUMPRODUCT(Z221:AH221, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:Y492)=SUM($11:$11)-1, Z437+SUMPRODUCT(AA221:AI221, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:Z492)=SUM($11:$11)-1, AA437+SUMPRODUCT(AB221:AJ221, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AA492)=SUM($11:$11)-1, AB437+SUMPRODUCT(AC221:AK221, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AB492)=SUM($11:$11)-1, AC437+SUMPRODUCT(AD221:AL221, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AC492)=SUM($11:$11)-1, AD437+SUMPRODUCT(AE221:AM221, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AD492)=SUM($11:$11)-1, AE437+SUMPRODUCT(AF221:AN221, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AE492)=SUM($11:$11)-1, AF437+SUMPRODUCT(AG221:AO221, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AF492)=SUM($11:$11)-1, AG437+SUMPRODUCT(AH221:AP221, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AG492)=SUM($11:$11)-1, AH437+SUMPRODUCT(AI221:AQ221, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AH492)=SUM($11:$11)-1, AI437+SUMPRODUCT(AJ221:AR221, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AI492)=SUM($11:$11)-1, AJ437+SUMPRODUCT(AK221:AS221, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AJ492)=SUM($11:$11)-1, AK437+SUMPRODUCT(AL221:AT221, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AK492)=SUM($11:$11)-1, AL437+SUMPRODUCT(AM221:AU221, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AL492)=SUM($11:$11)-1, AM437+SUMPRODUCT(AN221:AV221, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AM492)=SUM($11:$11)-1, AN437+SUMPRODUCT(AO221:AW221, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AN492)=SUM($11:$11)-1, AO437+SUMPRODUCT(AP221:AX221, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AO492)=SUM($11:$11)-1, AP437+SUMPRODUCT(AQ221:AY221, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AP492)=SUM($11:$11)-1, AQ437+SUMPRODUCT(AR221:AZ221, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AQ492)=SUM($11:$11)-1, AR437+SUMPRODUCT(AS221:BA221, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AR492)=SUM($11:$11)-1, AS437+SUMPRODUCT(AT221:BB221, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AS492)=SUM($11:$11)-1, AT437+SUMPRODUCT(AU221:BC221, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AT492)=SUM($11:$11)-1, AU437+SUMPRODUCT(AV221:BD221, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AU492)=SUM($11:$11)-1, AV437+SUMPRODUCT(AW221:BE221, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AV492)=SUM($11:$11)-1, AW437+SUMPRODUCT(AX221:BF221, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AW492)=SUM($11:$11)-1, AX437+SUMPRODUCT(AY221:BG221, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AX492)=SUM($11:$11)-1, AY437+SUMPRODUCT(AZ221:BH221, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AY492)=SUM($11:$11)-1, AZ437+SUMPRODUCT(BA221:BI221, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:AZ492)=SUM($11:$11)-1, BA437+SUMPRODUCT(BB221:BJ221, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BA492)=SUM($11:$11)-1, BB437+SUMPRODUCT(BC221:BK221, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BB492)=SUM($11:$11)-1, BC437+SUMPRODUCT(BD221:BL221, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BC492)=SUM($11:$11)-1, BD437+SUMPRODUCT(BE221:BM221, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BD492)=SUM($11:$11)-1, BE437+SUMPRODUCT(BF221:BN221, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BE492)=SUM($11:$11)-1, BF437+SUMPRODUCT(BG221:BO221, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BF492)=SUM($11:$11)-1, BG437+SUMPRODUCT(BH221:BP221, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BG492)=SUM($11:$11)-1, BH437+SUMPRODUCT(BI221:BQ221, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BH492)=SUM($11:$11)-1, BI437+SUMPRODUCT(BJ221:BR221, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BI492)=SUM($11:$11)-1, BJ437+SUMPRODUCT(BK221:BS221, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BJ492)=SUM($11:$11)-1, BK437+SUMPRODUCT(BL221:BT221, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BK492)=SUM($11:$11)-1, BL437+SUMPRODUCT(BM221:BU221, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BL492)=SUM($11:$11)-1, BM437+SUMPRODUCT(BN221:BV221, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BM492)=SUM($11:$11)-1, BN437+SUMPRODUCT(BO221:BW221, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BN492)=SUM($11:$11)-1, BO437+SUMPRODUCT(BP221:BX221, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BO492)=SUM($11:$11)-1, BP437+SUMPRODUCT(BQ221:BY221, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BP492)=SUM($11:$11)-1, BQ437+SUMPRODUCT(BR221:BZ221, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BQ492)=SUM($11:$11)-1, BR437+SUMPRODUCT(BS221:CA221, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BR492)=SUM($11:$11)-1, BS437+SUMPRODUCT(BT221:CB221, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BS492)=SUM($11:$11)-1, BT437+SUMPRODUCT(BU221:CC221, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BT492)=SUM($11:$11)-1, BU437+SUMPRODUCT(BV221:CD221, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BU492)=SUM($11:$11)-1, BV437+SUMPRODUCT(BW221:CE221, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BV492)=SUM($11:$11)-1, BW437+SUMPRODUCT(BX221:CF221, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BW492)=SUM($11:$11)-1, BX437+SUMPRODUCT(BY221:CG221, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BX492)=SUM($11:$11)-1, BY437+SUMPRODUCT(BZ221:CH221, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BY492)=SUM($11:$11)-1, BZ437+SUMPRODUCT(CA221:CI221, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:BZ492)=SUM($11:$11)-1, CA437+SUMPRODUCT(CB221:CJ221, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CA492)=SUM($11:$11)-1, CB437+SUMPRODUCT(CC221:CK221, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CB492)=SUM($11:$11)-1, CC437+SUMPRODUCT(CD221:CL221, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CC492)=SUM($11:$11)-1, CD437+SUMPRODUCT(CE221:CM221, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CD492)=SUM($11:$11)-1, CE437+SUMPRODUCT(CF221:CN221, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CE492)=SUM($11:$11)-1, CF437+SUMPRODUCT(CG221:CO221, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CF492)=SUM($11:$11)-1, CG437+SUMPRODUCT(CH221:CP221, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CG492)=SUM($11:$11)-1, CH437+SUMPRODUCT(CI221:CQ221, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CH492)=SUM($11:$11)-1, CI437+SUMPRODUCT(CJ221:CR221, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CI492)=SUM($11:$11)-1, CJ437+SUMPRODUCT(CK221:CS221, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CJ492)=SUM($11:$11)-1, CK437+SUMPRODUCT(CL221:CT221, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CK492)=SUM($11:$11)-1, CL437+SUMPRODUCT(CM221:CU221, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CL492)=SUM($11:$11)-1, CM437+SUMPRODUCT(CN221:CV221, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CM492)=SUM($11:$11)-1, CN437+SUMPRODUCT(CO221:CW221, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G492:CN492)=SUM($11:$11)-1, CO437+SUMPRODUCT(CP221:CX221, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G493:G493)=SUM($11:$11)-1, H438+SUMPRODUCT(I222:Q222, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:H493)=SUM($11:$11)-1, I438+SUMPRODUCT(J222:R222, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:I493)=SUM($11:$11)-1, J438+SUMPRODUCT(K222:S222, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:J493)=SUM($11:$11)-1, K438+SUMPRODUCT(L222:T222, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:K493)=SUM($11:$11)-1, L438+SUMPRODUCT(M222:U222, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G493:L493)=SUM($11:$11)-1, M438+SUMPRODUCT(N222:V222, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:M493)=SUM($11:$11)-1, N438+SUMPRODUCT(O222:W222, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:N493)=SUM($11:$11)-1, O438+SUMPRODUCT(P222:X222, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:O493)=SUM($11:$11)-1, P438+SUMPRODUCT(Q222:Y222, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:P493)=SUM($11:$11)-1, Q438+SUMPRODUCT(R222:Z222, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:Q493)=SUM($11:$11)-1, R438+SUMPRODUCT(S222:AA222, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:R493)=SUM($11:$11)-1, S438+SUMPRODUCT(T222:AB222, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:S493)=SUM($11:$11)-1, T438+SUMPRODUCT(U222:AC222, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:T493)=SUM($11:$11)-1, U438+SUMPRODUCT(V222:AD222, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:U493)=SUM($11:$11)-1, V438+SUMPRODUCT(W222:AE222, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:V493)=SUM($11:$11)-1, W438+SUMPRODUCT(X222:AF222, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:W493)=SUM($11:$11)-1, X438+SUMPRODUCT(Y222:AG222, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:X493)=SUM($11:$11)-1, Y438+SUMPRODUCT(Z222:AH222, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:Y493)=SUM($11:$11)-1, Z438+SUMPRODUCT(AA222:AI222, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:Z493)=SUM($11:$11)-1, AA438+SUMPRODUCT(AB222:AJ222, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AA493)=SUM($11:$11)-1, AB438+SUMPRODUCT(AC222:AK222, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AB493)=SUM($11:$11)-1, AC438+SUMPRODUCT(AD222:AL222, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AC493)=SUM($11:$11)-1, AD438+SUMPRODUCT(AE222:AM222, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AD493)=SUM($11:$11)-1, AE438+SUMPRODUCT(AF222:AN222, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AE493)=SUM($11:$11)-1, AF438+SUMPRODUCT(AG222:AO222, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AF493)=SUM($11:$11)-1, AG438+SUMPRODUCT(AH222:AP222, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AG493)=SUM($11:$11)-1, AH438+SUMPRODUCT(AI222:AQ222, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AH493)=SUM($11:$11)-1, AI438+SUMPRODUCT(AJ222:AR222, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AI493)=SUM($11:$11)-1, AJ438+SUMPRODUCT(AK222:AS222, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AJ493)=SUM($11:$11)-1, AK438+SUMPRODUCT(AL222:AT222, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AK493)=SUM($11:$11)-1, AL438+SUMPRODUCT(AM222:AU222, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AL493)=SUM($11:$11)-1, AM438+SUMPRODUCT(AN222:AV222, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AM493)=SUM($11:$11)-1, AN438+SUMPRODUCT(AO222:AW222, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AN493)=SUM($11:$11)-1, AO438+SUMPRODUCT(AP222:AX222, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AO493)=SUM($11:$11)-1, AP438+SUMPRODUCT(AQ222:AY222, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AP493)=SUM($11:$11)-1, AQ438+SUMPRODUCT(AR222:AZ222, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AQ493)=SUM($11:$11)-1, AR438+SUMPRODUCT(AS222:BA222, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AR493)=SUM($11:$11)-1, AS438+SUMPRODUCT(AT222:BB222, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AS493)=SUM($11:$11)-1, AT438+SUMPRODUCT(AU222:BC222, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AT493)=SUM($11:$11)-1, AU438+SUMPRODUCT(AV222:BD222, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AU493)=SUM($11:$11)-1, AV438+SUMPRODUCT(AW222:BE222, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AV493)=SUM($11:$11)-1, AW438+SUMPRODUCT(AX222:BF222, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AW493)=SUM($11:$11)-1, AX438+SUMPRODUCT(AY222:BG222, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AX493)=SUM($11:$11)-1, AY438+SUMPRODUCT(AZ222:BH222, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AY493)=SUM($11:$11)-1, AZ438+SUMPRODUCT(BA222:BI222, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:AZ493)=SUM($11:$11)-1, BA438+SUMPRODUCT(BB222:BJ222, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BA493)=SUM($11:$11)-1, BB438+SUMPRODUCT(BC222:BK222, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BB493)=SUM($11:$11)-1, BC438+SUMPRODUCT(BD222:BL222, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BC493)=SUM($11:$11)-1, BD438+SUMPRODUCT(BE222:BM222, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BD493)=SUM($11:$11)-1, BE438+SUMPRODUCT(BF222:BN222, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BE493)=SUM($11:$11)-1, BF438+SUMPRODUCT(BG222:BO222, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BF493)=SUM($11:$11)-1, BG438+SUMPRODUCT(BH222:BP222, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BG493)=SUM($11:$11)-1, BH438+SUMPRODUCT(BI222:BQ222, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BH493)=SUM($11:$11)-1, BI438+SUMPRODUCT(BJ222:BR222, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BI493)=SUM($11:$11)-1, BJ438+SUMPRODUCT(BK222:BS222, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BJ493)=SUM($11:$11)-1, BK438+SUMPRODUCT(BL222:BT222, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BK493)=SUM($11:$11)-1, BL438+SUMPRODUCT(BM222:BU222, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BL493)=SUM($11:$11)-1, BM438+SUMPRODUCT(BN222:BV222, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BM493)=SUM($11:$11)-1, BN438+SUMPRODUCT(BO222:BW222, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BN493)=SUM($11:$11)-1, BO438+SUMPRODUCT(BP222:BX222, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BO493)=SUM($11:$11)-1, BP438+SUMPRODUCT(BQ222:BY222, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BP493)=SUM($11:$11)-1, BQ438+SUMPRODUCT(BR222:BZ222, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BQ493)=SUM($11:$11)-1, BR438+SUMPRODUCT(BS222:CA222, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BR493)=SUM($11:$11)-1, BS438+SUMPRODUCT(BT222:CB222, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BS493)=SUM($11:$11)-1, BT438+SUMPRODUCT(BU222:CC222, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BT493)=SUM($11:$11)-1, BU438+SUMPRODUCT(BV222:CD222, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BU493)=SUM($11:$11)-1, BV438+SUMPRODUCT(BW222:CE222, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BV493)=SUM($11:$11)-1, BW438+SUMPRODUCT(BX222:CF222, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BW493)=SUM($11:$11)-1, BX438+SUMPRODUCT(BY222:CG222, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BX493)=SUM($11:$11)-1, BY438+SUMPRODUCT(BZ222:CH222, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BY493)=SUM($11:$11)-1, BZ438+SUMPRODUCT(CA222:CI222, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:BZ493)=SUM($11:$11)-1, CA438+SUMPRODUCT(CB222:CJ222, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CA493)=SUM($11:$11)-1, CB438+SUMPRODUCT(CC222:CK222, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CB493)=SUM($11:$11)-1, CC438+SUMPRODUCT(CD222:CL222, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CC493)=SUM($11:$11)-1, CD438+SUMPRODUCT(CE222:CM222, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CD493)=SUM($11:$11)-1, CE438+SUMPRODUCT(CF222:CN222, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CE493)=SUM($11:$11)-1, CF438+SUMPRODUCT(CG222:CO222, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CF493)=SUM($11:$11)-1, CG438+SUMPRODUCT(CH222:CP222, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CG493)=SUM($11:$11)-1, CH438+SUMPRODUCT(CI222:CQ222, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CH493)=SUM($11:$11)-1, CI438+SUMPRODUCT(CJ222:CR222, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CI493)=SUM($11:$11)-1, CJ438+SUMPRODUCT(CK222:CS222, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CJ493)=SUM($11:$11)-1, CK438+SUMPRODUCT(CL222:CT222, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CK493)=SUM($11:$11)-1, CL438+SUMPRODUCT(CM222:CU222, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CL493)=SUM($11:$11)-1, CM438+SUMPRODUCT(CN222:CV222, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CM493)=SUM($11:$11)-1, CN438+SUMPRODUCT(CO222:CW222, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G493:CN493)=SUM($11:$11)-1, CO438+SUMPRODUCT(CP222:CX222, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G494:G494)=SUM($11:$11)-1, H439+SUMPRODUCT(I223:Q223, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:H494)=SUM($11:$11)-1, I439+SUMPRODUCT(J223:R223, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:I494)=SUM($11:$11)-1, J439+SUMPRODUCT(K223:S223, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:J494)=SUM($11:$11)-1, K439+SUMPRODUCT(L223:T223, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:K494)=SUM($11:$11)-1, L439+SUMPRODUCT(M223:U223, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G494:L494)=SUM($11:$11)-1, M439+SUMPRODUCT(N223:V223, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:M494)=SUM($11:$11)-1, N439+SUMPRODUCT(O223:W223, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:N494)=SUM($11:$11)-1, O439+SUMPRODUCT(P223:X223, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:O494)=SUM($11:$11)-1, P439+SUMPRODUCT(Q223:Y223, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:P494)=SUM($11:$11)-1, Q439+SUMPRODUCT(R223:Z223, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:Q494)=SUM($11:$11)-1, R439+SUMPRODUCT(S223:AA223, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:R494)=SUM($11:$11)-1, S439+SUMPRODUCT(T223:AB223, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:S494)=SUM($11:$11)-1, T439+SUMPRODUCT(U223:AC223, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:T494)=SUM($11:$11)-1, U439+SUMPRODUCT(V223:AD223, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:U494)=SUM($11:$11)-1, V439+SUMPRODUCT(W223:AE223, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:V494)=SUM($11:$11)-1, W439+SUMPRODUCT(X223:AF223, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:W494)=SUM($11:$11)-1, X439+SUMPRODUCT(Y223:AG223, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:X494)=SUM($11:$11)-1, Y439+SUMPRODUCT(Z223:AH223, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:Y494)=SUM($11:$11)-1, Z439+SUMPRODUCT(AA223:AI223, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:Z494)=SUM($11:$11)-1, AA439+SUMPRODUCT(AB223:AJ223, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AA494)=SUM($11:$11)-1, AB439+SUMPRODUCT(AC223:AK223, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AB494)=SUM($11:$11)-1, AC439+SUMPRODUCT(AD223:AL223, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AC494)=SUM($11:$11)-1, AD439+SUMPRODUCT(AE223:AM223, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AD494)=SUM($11:$11)-1, AE439+SUMPRODUCT(AF223:AN223, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AE494)=SUM($11:$11)-1, AF439+SUMPRODUCT(AG223:AO223, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AF494)=SUM($11:$11)-1, AG439+SUMPRODUCT(AH223:AP223, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AG494)=SUM($11:$11)-1, AH439+SUMPRODUCT(AI223:AQ223, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AH494)=SUM($11:$11)-1, AI439+SUMPRODUCT(AJ223:AR223, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AI494)=SUM($11:$11)-1, AJ439+SUMPRODUCT(AK223:AS223, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AJ494)=SUM($11:$11)-1, AK439+SUMPRODUCT(AL223:AT223, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AK494)=SUM($11:$11)-1, AL439+SUMPRODUCT(AM223:AU223, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AL494)=SUM($11:$11)-1, AM439+SUMPRODUCT(AN223:AV223, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AM494)=SUM($11:$11)-1, AN439+SUMPRODUCT(AO223:AW223, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AN494)=SUM($11:$11)-1, AO439+SUMPRODUCT(AP223:AX223, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AO494)=SUM($11:$11)-1, AP439+SUMPRODUCT(AQ223:AY223, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AP494)=SUM($11:$11)-1, AQ439+SUMPRODUCT(AR223:AZ223, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AQ494)=SUM($11:$11)-1, AR439+SUMPRODUCT(AS223:BA223, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AR494)=SUM($11:$11)-1, AS439+SUMPRODUCT(AT223:BB223, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AS494)=SUM($11:$11)-1, AT439+SUMPRODUCT(AU223:BC223, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AT494)=SUM($11:$11)-1, AU439+SUMPRODUCT(AV223:BD223, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AU494)=SUM($11:$11)-1, AV439+SUMPRODUCT(AW223:BE223, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AV494)=SUM($11:$11)-1, AW439+SUMPRODUCT(AX223:BF223, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AW494)=SUM($11:$11)-1, AX439+SUMPRODUCT(AY223:BG223, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AX494)=SUM($11:$11)-1, AY439+SUMPRODUCT(AZ223:BH223, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AY494)=SUM($11:$11)-1, AZ439+SUMPRODUCT(BA223:BI223, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:AZ494)=SUM($11:$11)-1, BA439+SUMPRODUCT(BB223:BJ223, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BA494)=SUM($11:$11)-1, BB439+SUMPRODUCT(BC223:BK223, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BB494)=SUM($11:$11)-1, BC439+SUMPRODUCT(BD223:BL223, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BC494)=SUM($11:$11)-1, BD439+SUMPRODUCT(BE223:BM223, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BD494)=SUM($11:$11)-1, BE439+SUMPRODUCT(BF223:BN223, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BE494)=SUM($11:$11)-1, BF439+SUMPRODUCT(BG223:BO223, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BF494)=SUM($11:$11)-1, BG439+SUMPRODUCT(BH223:BP223, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BG494)=SUM($11:$11)-1, BH439+SUMPRODUCT(BI223:BQ223, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BH494)=SUM($11:$11)-1, BI439+SUMPRODUCT(BJ223:BR223, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BI494)=SUM($11:$11)-1, BJ439+SUMPRODUCT(BK223:BS223, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BJ494)=SUM($11:$11)-1, BK439+SUMPRODUCT(BL223:BT223, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BK494)=SUM($11:$11)-1, BL439+SUMPRODUCT(BM223:BU223, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BL494)=SUM($11:$11)-1, BM439+SUMPRODUCT(BN223:BV223, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BM494)=SUM($11:$11)-1, BN439+SUMPRODUCT(BO223:BW223, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BN494)=SUM($11:$11)-1, BO439+SUMPRODUCT(BP223:BX223, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BO494)=SUM($11:$11)-1, BP439+SUMPRODUCT(BQ223:BY223, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BP494)=SUM($11:$11)-1, BQ439+SUMPRODUCT(BR223:BZ223, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BQ494)=SUM($11:$11)-1, BR439+SUMPRODUCT(BS223:CA223, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BR494)=SUM($11:$11)-1, BS439+SUMPRODUCT(BT223:CB223, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BS494)=SUM($11:$11)-1, BT439+SUMPRODUCT(BU223:CC223, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BT494)=SUM($11:$11)-1, BU439+SUMPRODUCT(BV223:CD223, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BU494)=SUM($11:$11)-1, BV439+SUMPRODUCT(BW223:CE223, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BV494)=SUM($11:$11)-1, BW439+SUMPRODUCT(BX223:CF223, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BW494)=SUM($11:$11)-1, BX439+SUMPRODUCT(BY223:CG223, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BX494)=SUM($11:$11)-1, BY439+SUMPRODUCT(BZ223:CH223, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BY494)=SUM($11:$11)-1, BZ439+SUMPRODUCT(CA223:CI223, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:BZ494)=SUM($11:$11)-1, CA439+SUMPRODUCT(CB223:CJ223, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CA494)=SUM($11:$11)-1, CB439+SUMPRODUCT(CC223:CK223, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CB494)=SUM($11:$11)-1, CC439+SUMPRODUCT(CD223:CL223, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CC494)=SUM($11:$11)-1, CD439+SUMPRODUCT(CE223:CM223, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CD494)=SUM($11:$11)-1, CE439+SUMPRODUCT(CF223:CN223, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CE494)=SUM($11:$11)-1, CF439+SUMPRODUCT(CG223:CO223, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CF494)=SUM($11:$11)-1, CG439+SUMPRODUCT(CH223:CP223, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CG494)=SUM($11:$11)-1, CH439+SUMPRODUCT(CI223:CQ223, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CH494)=SUM($11:$11)-1, CI439+SUMPRODUCT(CJ223:CR223, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CI494)=SUM($11:$11)-1, CJ439+SUMPRODUCT(CK223:CS223, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CJ494)=SUM($11:$11)-1, CK439+SUMPRODUCT(CL223:CT223, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CK494)=SUM($11:$11)-1, CL439+SUMPRODUCT(CM223:CU223, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CL494)=SUM($11:$11)-1, CM439+SUMPRODUCT(CN223:CV223, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CM494)=SUM($11:$11)-1, CN439+SUMPRODUCT(CO223:CW223, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G494:CN494)=SUM($11:$11)-1, CO439+SUMPRODUCT(CP223:CX223, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G495:G495)=SUM($11:$11)-1, H440+SUMPRODUCT(I224:Q224, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:H495)=SUM($11:$11)-1, I440+SUMPRODUCT(J224:R224, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:I495)=SUM($11:$11)-1, J440+SUMPRODUCT(K224:S224, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:J495)=SUM($11:$11)-1, K440+SUMPRODUCT(L224:T224, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:K495)=SUM($11:$11)-1, L440+SUMPRODUCT(M224:U224, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G495:L495)=SUM($11:$11)-1, M440+SUMPRODUCT(N224:V224, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:M495)=SUM($11:$11)-1, N440+SUMPRODUCT(O224:W224, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:N495)=SUM($11:$11)-1, O440+SUMPRODUCT(P224:X224, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:O495)=SUM($11:$11)-1, P440+SUMPRODUCT(Q224:Y224, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:P495)=SUM($11:$11)-1, Q440+SUMPRODUCT(R224:Z224, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:Q495)=SUM($11:$11)-1, R440+SUMPRODUCT(S224:AA224, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:R495)=SUM($11:$11)-1, S440+SUMPRODUCT(T224:AB224, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:S495)=SUM($11:$11)-1, T440+SUMPRODUCT(U224:AC224, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:T495)=SUM($11:$11)-1, U440+SUMPRODUCT(V224:AD224, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:U495)=SUM($11:$11)-1, V440+SUMPRODUCT(W224:AE224, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:V495)=SUM($11:$11)-1, W440+SUMPRODUCT(X224:AF224, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:W495)=SUM($11:$11)-1, X440+SUMPRODUCT(Y224:AG224, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:X495)=SUM($11:$11)-1, Y440+SUMPRODUCT(Z224:AH224, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:Y495)=SUM($11:$11)-1, Z440+SUMPRODUCT(AA224:AI224, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:Z495)=SUM($11:$11)-1, AA440+SUMPRODUCT(AB224:AJ224, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AA495)=SUM($11:$11)-1, AB440+SUMPRODUCT(AC224:AK224, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AB495)=SUM($11:$11)-1, AC440+SUMPRODUCT(AD224:AL224, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AC495)=SUM($11:$11)-1, AD440+SUMPRODUCT(AE224:AM224, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AD495)=SUM($11:$11)-1, AE440+SUMPRODUCT(AF224:AN224, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AE495)=SUM($11:$11)-1, AF440+SUMPRODUCT(AG224:AO224, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AF495)=SUM($11:$11)-1, AG440+SUMPRODUCT(AH224:AP224, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AG495)=SUM($11:$11)-1, AH440+SUMPRODUCT(AI224:AQ224, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AH495)=SUM($11:$11)-1, AI440+SUMPRODUCT(AJ224:AR224, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AI495)=SUM($11:$11)-1, AJ440+SUMPRODUCT(AK224:AS224, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AJ495)=SUM($11:$11)-1, AK440+SUMPRODUCT(AL224:AT224, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AK495)=SUM($11:$11)-1, AL440+SUMPRODUCT(AM224:AU224, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AL495)=SUM($11:$11)-1, AM440+SUMPRODUCT(AN224:AV224, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AM495)=SUM($11:$11)-1, AN440+SUMPRODUCT(AO224:AW224, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AN495)=SUM($11:$11)-1, AO440+SUMPRODUCT(AP224:AX224, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AO495)=SUM($11:$11)-1, AP440+SUMPRODUCT(AQ224:AY224, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AP495)=SUM($11:$11)-1, AQ440+SUMPRODUCT(AR224:AZ224, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AQ495)=SUM($11:$11)-1, AR440+SUMPRODUCT(AS224:BA224, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AR495)=SUM($11:$11)-1, AS440+SUMPRODUCT(AT224:BB224, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AS495)=SUM($11:$11)-1, AT440+SUMPRODUCT(AU224:BC224, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AT495)=SUM($11:$11)-1, AU440+SUMPRODUCT(AV224:BD224, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AU495)=SUM($11:$11)-1, AV440+SUMPRODUCT(AW224:BE224, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AV495)=SUM($11:$11)-1, AW440+SUMPRODUCT(AX224:BF224, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AW495)=SUM($11:$11)-1, AX440+SUMPRODUCT(AY224:BG224, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AX495)=SUM($11:$11)-1, AY440+SUMPRODUCT(AZ224:BH224, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AY495)=SUM($11:$11)-1, AZ440+SUMPRODUCT(BA224:BI224, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:AZ495)=SUM($11:$11)-1, BA440+SUMPRODUCT(BB224:BJ224, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BA495)=SUM($11:$11)-1, BB440+SUMPRODUCT(BC224:BK224, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BB495)=SUM($11:$11)-1, BC440+SUMPRODUCT(BD224:BL224, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BC495)=SUM($11:$11)-1, BD440+SUMPRODUCT(BE224:BM224, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BD495)=SUM($11:$11)-1, BE440+SUMPRODUCT(BF224:BN224, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BE495)=SUM($11:$11)-1, BF440+SUMPRODUCT(BG224:BO224, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BF495)=SUM($11:$11)-1, BG440+SUMPRODUCT(BH224:BP224, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BG495)=SUM($11:$11)-1, BH440+SUMPRODUCT(BI224:BQ224, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BH495)=SUM($11:$11)-1, BI440+SUMPRODUCT(BJ224:BR224, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BI495)=SUM($11:$11)-1, BJ440+SUMPRODUCT(BK224:BS224, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BJ495)=SUM($11:$11)-1, BK440+SUMPRODUCT(BL224:BT224, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BK495)=SUM($11:$11)-1, BL440+SUMPRODUCT(BM224:BU224, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BL495)=SUM($11:$11)-1, BM440+SUMPRODUCT(BN224:BV224, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BM495)=SUM($11:$11)-1, BN440+SUMPRODUCT(BO224:BW224, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BN495)=SUM($11:$11)-1, BO440+SUMPRODUCT(BP224:BX224, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BO495)=SUM($11:$11)-1, BP440+SUMPRODUCT(BQ224:BY224, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BP495)=SUM($11:$11)-1, BQ440+SUMPRODUCT(BR224:BZ224, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BQ495)=SUM($11:$11)-1, BR440+SUMPRODUCT(BS224:CA224, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BR495)=SUM($11:$11)-1, BS440+SUMPRODUCT(BT224:CB224, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BS495)=SUM($11:$11)-1, BT440+SUMPRODUCT(BU224:CC224, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BT495)=SUM($11:$11)-1, BU440+SUMPRODUCT(BV224:CD224, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BU495)=SUM($11:$11)-1, BV440+SUMPRODUCT(BW224:CE224, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BV495)=SUM($11:$11)-1, BW440+SUMPRODUCT(BX224:CF224, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BW495)=SUM($11:$11)-1, BX440+SUMPRODUCT(BY224:CG224, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BX495)=SUM($11:$11)-1, BY440+SUMPRODUCT(BZ224:CH224, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BY495)=SUM($11:$11)-1, BZ440+SUMPRODUCT(CA224:CI224, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:BZ495)=SUM($11:$11)-1, CA440+SUMPRODUCT(CB224:CJ224, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CA495)=SUM($11:$11)-1, CB440+SUMPRODUCT(CC224:CK224, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CB495)=SUM($11:$11)-1, CC440+SUMPRODUCT(CD224:CL224, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CC495)=SUM($11:$11)-1, CD440+SUMPRODUCT(CE224:CM224, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CD495)=SUM($11:$11)-1, CE440+SUMPRODUCT(CF224:CN224, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CE495)=SUM($11:$11)-1, CF440+SUMPRODUCT(CG224:CO224, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CF495)=SUM($11:$11)-1, CG440+SUMPRODUCT(CH224:CP224, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CG495)=SUM($11:$11)-1, CH440+SUMPRODUCT(CI224:CQ224, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CH495)=SUM($11:$11)-1, CI440+SUMPRODUCT(CJ224:CR224, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CI495)=SUM($11:$11)-1, CJ440+SUMPRODUCT(CK224:CS224, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CJ495)=SUM($11:$11)-1, CK440+SUMPRODUCT(CL224:CT224, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CK495)=SUM($11:$11)-1, CL440+SUMPRODUCT(CM224:CU224, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CL495)=SUM($11:$11)-1, CM440+SUMPRODUCT(CN224:CV224, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CM495)=SUM($11:$11)-1, CN440+SUMPRODUCT(CO224:CW224, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G495:CN495)=SUM($11:$11)-1, CO440+SUMPRODUCT(CP224:CX224, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G496:G496)=SUM($11:$11)-1, H441+SUMPRODUCT(I225:Q225, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:H496)=SUM($11:$11)-1, I441+SUMPRODUCT(J225:R225, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:I496)=SUM($11:$11)-1, J441+SUMPRODUCT(K225:S225, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:J496)=SUM($11:$11)-1, K441+SUMPRODUCT(L225:T225, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:K496)=SUM($11:$11)-1, L441+SUMPRODUCT(M225:U225, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G496:L496)=SUM($11:$11)-1, M441+SUMPRODUCT(N225:V225, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:M496)=SUM($11:$11)-1, N441+SUMPRODUCT(O225:W225, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:N496)=SUM($11:$11)-1, O441+SUMPRODUCT(P225:X225, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:O496)=SUM($11:$11)-1, P441+SUMPRODUCT(Q225:Y225, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:P496)=SUM($11:$11)-1, Q441+SUMPRODUCT(R225:Z225, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:Q496)=SUM($11:$11)-1, R441+SUMPRODUCT(S225:AA225, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:R496)=SUM($11:$11)-1, S441+SUMPRODUCT(T225:AB225, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:S496)=SUM($11:$11)-1, T441+SUMPRODUCT(U225:AC225, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:T496)=SUM($11:$11)-1, U441+SUMPRODUCT(V225:AD225, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:U496)=SUM($11:$11)-1, V441+SUMPRODUCT(W225:AE225, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:V496)=SUM($11:$11)-1, W441+SUMPRODUCT(X225:AF225, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:W496)=SUM($11:$11)-1, X441+SUMPRODUCT(Y225:AG225, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:X496)=SUM($11:$11)-1, Y441+SUMPRODUCT(Z225:AH225, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:Y496)=SUM($11:$11)-1, Z441+SUMPRODUCT(AA225:AI225, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:Z496)=SUM($11:$11)-1, AA441+SUMPRODUCT(AB225:AJ225, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AA496)=SUM($11:$11)-1, AB441+SUMPRODUCT(AC225:AK225, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AB496)=SUM($11:$11)-1, AC441+SUMPRODUCT(AD225:AL225, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AC496)=SUM($11:$11)-1, AD441+SUMPRODUCT(AE225:AM225, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AD496)=SUM($11:$11)-1, AE441+SUMPRODUCT(AF225:AN225, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AE496)=SUM($11:$11)-1, AF441+SUMPRODUCT(AG225:AO225, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AF496)=SUM($11:$11)-1, AG441+SUMPRODUCT(AH225:AP225, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AG496)=SUM($11:$11)-1, AH441+SUMPRODUCT(AI225:AQ225, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AH496)=SUM($11:$11)-1, AI441+SUMPRODUCT(AJ225:AR225, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AI496)=SUM($11:$11)-1, AJ441+SUMPRODUCT(AK225:AS225, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AJ496)=SUM($11:$11)-1, AK441+SUMPRODUCT(AL225:AT225, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AK496)=SUM($11:$11)-1, AL441+SUMPRODUCT(AM225:AU225, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AL496)=SUM($11:$11)-1, AM441+SUMPRODUCT(AN225:AV225, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AM496)=SUM($11:$11)-1, AN441+SUMPRODUCT(AO225:AW225, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AN496)=SUM($11:$11)-1, AO441+SUMPRODUCT(AP225:AX225, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AO496)=SUM($11:$11)-1, AP441+SUMPRODUCT(AQ225:AY225, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AP496)=SUM($11:$11)-1, AQ441+SUMPRODUCT(AR225:AZ225, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AQ496)=SUM($11:$11)-1, AR441+SUMPRODUCT(AS225:BA225, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AR496)=SUM($11:$11)-1, AS441+SUMPRODUCT(AT225:BB225, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AS496)=SUM($11:$11)-1, AT441+SUMPRODUCT(AU225:BC225, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AT496)=SUM($11:$11)-1, AU441+SUMPRODUCT(AV225:BD225, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AU496)=SUM($11:$11)-1, AV441+SUMPRODUCT(AW225:BE225, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AV496)=SUM($11:$11)-1, AW441+SUMPRODUCT(AX225:BF225, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AW496)=SUM($11:$11)-1, AX441+SUMPRODUCT(AY225:BG225, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AX496)=SUM($11:$11)-1, AY441+SUMPRODUCT(AZ225:BH225, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AY496)=SUM($11:$11)-1, AZ441+SUMPRODUCT(BA225:BI225, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:AZ496)=SUM($11:$11)-1, BA441+SUMPRODUCT(BB225:BJ225, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BA496)=SUM($11:$11)-1, BB441+SUMPRODUCT(BC225:BK225, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BB496)=SUM($11:$11)-1, BC441+SUMPRODUCT(BD225:BL225, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BC496)=SUM($11:$11)-1, BD441+SUMPRODUCT(BE225:BM225, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BD496)=SUM($11:$11)-1, BE441+SUMPRODUCT(BF225:BN225, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BE496)=SUM($11:$11)-1, BF441+SUMPRODUCT(BG225:BO225, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BF496)=SUM($11:$11)-1, BG441+SUMPRODUCT(BH225:BP225, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BG496)=SUM($11:$11)-1, BH441+SUMPRODUCT(BI225:BQ225, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BH496)=SUM($11:$11)-1, BI441+SUMPRODUCT(BJ225:BR225, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BI496)=SUM($11:$11)-1, BJ441+SUMPRODUCT(BK225:BS225, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BJ496)=SUM($11:$11)-1, BK441+SUMPRODUCT(BL225:BT225, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BK496)=SUM($11:$11)-1, BL441+SUMPRODUCT(BM225:BU225, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BL496)=SUM($11:$11)-1, BM441+SUMPRODUCT(BN225:BV225, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BM496)=SUM($11:$11)-1, BN441+SUMPRODUCT(BO225:BW225, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BN496)=SUM($11:$11)-1, BO441+SUMPRODUCT(BP225:BX225, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BO496)=SUM($11:$11)-1, BP441+SUMPRODUCT(BQ225:BY225, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BP496)=SUM($11:$11)-1, BQ441+SUMPRODUCT(BR225:BZ225, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BQ496)=SUM($11:$11)-1, BR441+SUMPRODUCT(BS225:CA225, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BR496)=SUM($11:$11)-1, BS441+SUMPRODUCT(BT225:CB225, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BS496)=SUM($11:$11)-1, BT441+SUMPRODUCT(BU225:CC225, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BT496)=SUM($11:$11)-1, BU441+SUMPRODUCT(BV225:CD225, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BU496)=SUM($11:$11)-1, BV441+SUMPRODUCT(BW225:CE225, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BV496)=SUM($11:$11)-1, BW441+SUMPRODUCT(BX225:CF225, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BW496)=SUM($11:$11)-1, BX441+SUMPRODUCT(BY225:CG225, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BX496)=SUM($11:$11)-1, BY441+SUMPRODUCT(BZ225:CH225, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BY496)=SUM($11:$11)-1, BZ441+SUMPRODUCT(CA225:CI225, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:BZ496)=SUM($11:$11)-1, CA441+SUMPRODUCT(CB225:CJ225, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CA496)=SUM($11:$11)-1, CB441+SUMPRODUCT(CC225:CK225, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CB496)=SUM($11:$11)-1, CC441+SUMPRODUCT(CD225:CL225, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CC496)=SUM($11:$11)-1, CD441+SUMPRODUCT(CE225:CM225, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CD496)=SUM($11:$11)-1, CE441+SUMPRODUCT(CF225:CN225, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CE496)=SUM($11:$11)-1, CF441+SUMPRODUCT(CG225:CO225, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CF496)=SUM($11:$11)-1, CG441+SUMPRODUCT(CH225:CP225, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CG496)=SUM($11:$11)-1, CH441+SUMPRODUCT(CI225:CQ225, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CH496)=SUM($11:$11)-1, CI441+SUMPRODUCT(CJ225:CR225, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CI496)=SUM($11:$11)-1, CJ441+SUMPRODUCT(CK225:CS225, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CJ496)=SUM($11:$11)-1, CK441+SUMPRODUCT(CL225:CT225, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CK496)=SUM($11:$11)-1, CL441+SUMPRODUCT(CM225:CU225, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CL496)=SUM($11:$11)-1, CM441+SUMPRODUCT(CN225:CV225, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CM496)=SUM($11:$11)-1, CN441+SUMPRODUCT(CO225:CW225, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G496:CN496)=SUM($11:$11)-1, CO441+SUMPRODUCT(CP225:CX225, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G497:G497)=SUM($11:$11)-1, H442+SUMPRODUCT(I226:Q226, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:H497)=SUM($11:$11)-1, I442+SUMPRODUCT(J226:R226, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:I497)=SUM($11:$11)-1, J442+SUMPRODUCT(K226:S226, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:J497)=SUM($11:$11)-1, K442+SUMPRODUCT(L226:T226, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:K497)=SUM($11:$11)-1, L442+SUMPRODUCT(M226:U226, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G497:L497)=SUM($11:$11)-1, M442+SUMPRODUCT(N226:V226, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:M497)=SUM($11:$11)-1, N442+SUMPRODUCT(O226:W226, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:N497)=SUM($11:$11)-1, O442+SUMPRODUCT(P226:X226, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:O497)=SUM($11:$11)-1, P442+SUMPRODUCT(Q226:Y226, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:P497)=SUM($11:$11)-1, Q442+SUMPRODUCT(R226:Z226, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:Q497)=SUM($11:$11)-1, R442+SUMPRODUCT(S226:AA226, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:R497)=SUM($11:$11)-1, S442+SUMPRODUCT(T226:AB226, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:S497)=SUM($11:$11)-1, T442+SUMPRODUCT(U226:AC226, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:T497)=SUM($11:$11)-1, U442+SUMPRODUCT(V226:AD226, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:U497)=SUM($11:$11)-1, V442+SUMPRODUCT(W226:AE226, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:V497)=SUM($11:$11)-1, W442+SUMPRODUCT(X226:AF226, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:W497)=SUM($11:$11)-1, X442+SUMPRODUCT(Y226:AG226, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:X497)=SUM($11:$11)-1, Y442+SUMPRODUCT(Z226:AH226, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:Y497)=SUM($11:$11)-1, Z442+SUMPRODUCT(AA226:AI226, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:Z497)=SUM($11:$11)-1, AA442+SUMPRODUCT(AB226:AJ226, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AA497)=SUM($11:$11)-1, AB442+SUMPRODUCT(AC226:AK226, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AB497)=SUM($11:$11)-1, AC442+SUMPRODUCT(AD226:AL226, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AC497)=SUM($11:$11)-1, AD442+SUMPRODUCT(AE226:AM226, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AD497)=SUM($11:$11)-1, AE442+SUMPRODUCT(AF226:AN226, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AE497)=SUM($11:$11)-1, AF442+SUMPRODUCT(AG226:AO226, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AF497)=SUM($11:$11)-1, AG442+SUMPRODUCT(AH226:AP226, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AG497)=SUM($11:$11)-1, AH442+SUMPRODUCT(AI226:AQ226, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AH497)=SUM($11:$11)-1, AI442+SUMPRODUCT(AJ226:AR226, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AI497)=SUM($11:$11)-1, AJ442+SUMPRODUCT(AK226:AS226, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AJ497)=SUM($11:$11)-1, AK442+SUMPRODUCT(AL226:AT226, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AK497)=SUM($11:$11)-1, AL442+SUMPRODUCT(AM226:AU226, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AL497)=SUM($11:$11)-1, AM442+SUMPRODUCT(AN226:AV226, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AM497)=SUM($11:$11)-1, AN442+SUMPRODUCT(AO226:AW226, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AN497)=SUM($11:$11)-1, AO442+SUMPRODUCT(AP226:AX226, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AO497)=SUM($11:$11)-1, AP442+SUMPRODUCT(AQ226:AY226, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AP497)=SUM($11:$11)-1, AQ442+SUMPRODUCT(AR226:AZ226, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AQ497)=SUM($11:$11)-1, AR442+SUMPRODUCT(AS226:BA226, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AR497)=SUM($11:$11)-1, AS442+SUMPRODUCT(AT226:BB226, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AS497)=SUM($11:$11)-1, AT442+SUMPRODUCT(AU226:BC226, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AT497)=SUM($11:$11)-1, AU442+SUMPRODUCT(AV226:BD226, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AU497)=SUM($11:$11)-1, AV442+SUMPRODUCT(AW226:BE226, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AV497)=SUM($11:$11)-1, AW442+SUMPRODUCT(AX226:BF226, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AW497)=SUM($11:$11)-1, AX442+SUMPRODUCT(AY226:BG226, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AX497)=SUM($11:$11)-1, AY442+SUMPRODUCT(AZ226:BH226, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AY497)=SUM($11:$11)-1, AZ442+SUMPRODUCT(BA226:BI226, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:AZ497)=SUM($11:$11)-1, BA442+SUMPRODUCT(BB226:BJ226, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BA497)=SUM($11:$11)-1, BB442+SUMPRODUCT(BC226:BK226, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BB497)=SUM($11:$11)-1, BC442+SUMPRODUCT(BD226:BL226, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BC497)=SUM($11:$11)-1, BD442+SUMPRODUCT(BE226:BM226, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BD497)=SUM($11:$11)-1, BE442+SUMPRODUCT(BF226:BN226, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BE497)=SUM($11:$11)-1, BF442+SUMPRODUCT(BG226:BO226, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BF497)=SUM($11:$11)-1, BG442+SUMPRODUCT(BH226:BP226, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BG497)=SUM($11:$11)-1, BH442+SUMPRODUCT(BI226:BQ226, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BH497)=SUM($11:$11)-1, BI442+SUMPRODUCT(BJ226:BR226, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BI497)=SUM($11:$11)-1, BJ442+SUMPRODUCT(BK226:BS226, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BJ497)=SUM($11:$11)-1, BK442+SUMPRODUCT(BL226:BT226, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BK497)=SUM($11:$11)-1, BL442+SUMPRODUCT(BM226:BU226, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BL497)=SUM($11:$11)-1, BM442+SUMPRODUCT(BN226:BV226, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BM497)=SUM($11:$11)-1, BN442+SUMPRODUCT(BO226:BW226, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BN497)=SUM($11:$11)-1, BO442+SUMPRODUCT(BP226:BX226, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BO497)=SUM($11:$11)-1, BP442+SUMPRODUCT(BQ226:BY226, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BP497)=SUM($11:$11)-1, BQ442+SUMPRODUCT(BR226:BZ226, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BQ497)=SUM($11:$11)-1, BR442+SUMPRODUCT(BS226:CA226, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BR497)=SUM($11:$11)-1, BS442+SUMPRODUCT(BT226:CB226, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BS497)=SUM($11:$11)-1, BT442+SUMPRODUCT(BU226:CC226, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BT497)=SUM($11:$11)-1, BU442+SUMPRODUCT(BV226:CD226, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BU497)=SUM($11:$11)-1, BV442+SUMPRODUCT(BW226:CE226, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BV497)=SUM($11:$11)-1, BW442+SUMPRODUCT(BX226:CF226, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BW497)=SUM($11:$11)-1, BX442+SUMPRODUCT(BY226:CG226, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BX497)=SUM($11:$11)-1, BY442+SUMPRODUCT(BZ226:CH226, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BY497)=SUM($11:$11)-1, BZ442+SUMPRODUCT(CA226:CI226, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:BZ497)=SUM($11:$11)-1, CA442+SUMPRODUCT(CB226:CJ226, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CA497)=SUM($11:$11)-1, CB442+SUMPRODUCT(CC226:CK226, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CB497)=SUM($11:$11)-1, CC442+SUMPRODUCT(CD226:CL226, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CC497)=SUM($11:$11)-1, CD442+SUMPRODUCT(CE226:CM226, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CD497)=SUM($11:$11)-1, CE442+SUMPRODUCT(CF226:CN226, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CE497)=SUM($11:$11)-1, CF442+SUMPRODUCT(CG226:CO226, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CF497)=SUM($11:$11)-1, CG442+SUMPRODUCT(CH226:CP226, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CG497)=SUM($11:$11)-1, CH442+SUMPRODUCT(CI226:CQ226, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CH497)=SUM($11:$11)-1, CI442+SUMPRODUCT(CJ226:CR226, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CI497)=SUM($11:$11)-1, CJ442+SUMPRODUCT(CK226:CS226, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CJ497)=SUM($11:$11)-1, CK442+SUMPRODUCT(CL226:CT226, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CK497)=SUM($11:$11)-1, CL442+SUMPRODUCT(CM226:CU226, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CL497)=SUM($11:$11)-1, CM442+SUMPRODUCT(CN226:CV226, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CM497)=SUM($11:$11)-1, CN442+SUMPRODUCT(CO226:CW226, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G497:CN497)=SUM($11:$11)-1, CO442+SUMPRODUCT(CP226:CX226, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G498:G498)=SUM($11:$11)-1, H443+SUMPRODUCT(I227:Q227, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:H498)=SUM($11:$11)-1, I443+SUMPRODUCT(J227:R227, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:I498)=SUM($11:$11)-1, J443+SUMPRODUCT(K227:S227, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:J498)=SUM($11:$11)-1, K443+SUMPRODUCT(L227:T227, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:K498)=SUM($11:$11)-1, L443+SUMPRODUCT(M227:U227, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G498:L498)=SUM($11:$11)-1, M443+SUMPRODUCT(N227:V227, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:M498)=SUM($11:$11)-1, N443+SUMPRODUCT(O227:W227, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:N498)=SUM($11:$11)-1, O443+SUMPRODUCT(P227:X227, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:O498)=SUM($11:$11)-1, P443+SUMPRODUCT(Q227:Y227, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:P498)=SUM($11:$11)-1, Q443+SUMPRODUCT(R227:Z227, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:Q498)=SUM($11:$11)-1, R443+SUMPRODUCT(S227:AA227, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:R498)=SUM($11:$11)-1, S443+SUMPRODUCT(T227:AB227, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:S498)=SUM($11:$11)-1, T443+SUMPRODUCT(U227:AC227, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:T498)=SUM($11:$11)-1, U443+SUMPRODUCT(V227:AD227, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:U498)=SUM($11:$11)-1, V443+SUMPRODUCT(W227:AE227, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:V498)=SUM($11:$11)-1, W443+SUMPRODUCT(X227:AF227, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:W498)=SUM($11:$11)-1, X443+SUMPRODUCT(Y227:AG227, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:X498)=SUM($11:$11)-1, Y443+SUMPRODUCT(Z227:AH227, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:Y498)=SUM($11:$11)-1, Z443+SUMPRODUCT(AA227:AI227, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:Z498)=SUM($11:$11)-1, AA443+SUMPRODUCT(AB227:AJ227, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AA498)=SUM($11:$11)-1, AB443+SUMPRODUCT(AC227:AK227, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AB498)=SUM($11:$11)-1, AC443+SUMPRODUCT(AD227:AL227, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AC498)=SUM($11:$11)-1, AD443+SUMPRODUCT(AE227:AM227, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AD498)=SUM($11:$11)-1, AE443+SUMPRODUCT(AF227:AN227, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AE498)=SUM($11:$11)-1, AF443+SUMPRODUCT(AG227:AO227, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AF498)=SUM($11:$11)-1, AG443+SUMPRODUCT(AH227:AP227, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AG498)=SUM($11:$11)-1, AH443+SUMPRODUCT(AI227:AQ227, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AH498)=SUM($11:$11)-1, AI443+SUMPRODUCT(AJ227:AR227, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AI498)=SUM($11:$11)-1, AJ443+SUMPRODUCT(AK227:AS227, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AJ498)=SUM($11:$11)-1, AK443+SUMPRODUCT(AL227:AT227, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AK498)=SUM($11:$11)-1, AL443+SUMPRODUCT(AM227:AU227, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AL498)=SUM($11:$11)-1, AM443+SUMPRODUCT(AN227:AV227, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AM498)=SUM($11:$11)-1, AN443+SUMPRODUCT(AO227:AW227, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AN498)=SUM($11:$11)-1, AO443+SUMPRODUCT(AP227:AX227, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AO498)=SUM($11:$11)-1, AP443+SUMPRODUCT(AQ227:AY227, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AP498)=SUM($11:$11)-1, AQ443+SUMPRODUCT(AR227:AZ227, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AQ498)=SUM($11:$11)-1, AR443+SUMPRODUCT(AS227:BA227, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AR498)=SUM($11:$11)-1, AS443+SUMPRODUCT(AT227:BB227, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AS498)=SUM($11:$11)-1, AT443+SUMPRODUCT(AU227:BC227, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AT498)=SUM($11:$11)-1, AU443+SUMPRODUCT(AV227:BD227, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AU498)=SUM($11:$11)-1, AV443+SUMPRODUCT(AW227:BE227, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AV498)=SUM($11:$11)-1, AW443+SUMPRODUCT(AX227:BF227, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AW498)=SUM($11:$11)-1, AX443+SUMPRODUCT(AY227:BG227, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AX498)=SUM($11:$11)-1, AY443+SUMPRODUCT(AZ227:BH227, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AY498)=SUM($11:$11)-1, AZ443+SUMPRODUCT(BA227:BI227, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:AZ498)=SUM($11:$11)-1, BA443+SUMPRODUCT(BB227:BJ227, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BA498)=SUM($11:$11)-1, BB443+SUMPRODUCT(BC227:BK227, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BB498)=SUM($11:$11)-1, BC443+SUMPRODUCT(BD227:BL227, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BC498)=SUM($11:$11)-1, BD443+SUMPRODUCT(BE227:BM227, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BD498)=SUM($11:$11)-1, BE443+SUMPRODUCT(BF227:BN227, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BE498)=SUM($11:$11)-1, BF443+SUMPRODUCT(BG227:BO227, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BF498)=SUM($11:$11)-1, BG443+SUMPRODUCT(BH227:BP227, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BG498)=SUM($11:$11)-1, BH443+SUMPRODUCT(BI227:BQ227, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BH498)=SUM($11:$11)-1, BI443+SUMPRODUCT(BJ227:BR227, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BI498)=SUM($11:$11)-1, BJ443+SUMPRODUCT(BK227:BS227, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BJ498)=SUM($11:$11)-1, BK443+SUMPRODUCT(BL227:BT227, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BK498)=SUM($11:$11)-1, BL443+SUMPRODUCT(BM227:BU227, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BL498)=SUM($11:$11)-1, BM443+SUMPRODUCT(BN227:BV227, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BM498)=SUM($11:$11)-1, BN443+SUMPRODUCT(BO227:BW227, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BN498)=SUM($11:$11)-1, BO443+SUMPRODUCT(BP227:BX227, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BO498)=SUM($11:$11)-1, BP443+SUMPRODUCT(BQ227:BY227, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BP498)=SUM($11:$11)-1, BQ443+SUMPRODUCT(BR227:BZ227, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BQ498)=SUM($11:$11)-1, BR443+SUMPRODUCT(BS227:CA227, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BR498)=SUM($11:$11)-1, BS443+SUMPRODUCT(BT227:CB227, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BS498)=SUM($11:$11)-1, BT443+SUMPRODUCT(BU227:CC227, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BT498)=SUM($11:$11)-1, BU443+SUMPRODUCT(BV227:CD227, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BU498)=SUM($11:$11)-1, BV443+SUMPRODUCT(BW227:CE227, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BV498)=SUM($11:$11)-1, BW443+SUMPRODUCT(BX227:CF227, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BW498)=SUM($11:$11)-1, BX443+SUMPRODUCT(BY227:CG227, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BX498)=SUM($11:$11)-1, BY443+SUMPRODUCT(BZ227:CH227, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BY498)=SUM($11:$11)-1, BZ443+SUMPRODUCT(CA227:CI227, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:BZ498)=SUM($11:$11)-1, CA443+SUMPRODUCT(CB227:CJ227, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CA498)=SUM($11:$11)-1, CB443+SUMPRODUCT(CC227:CK227, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CB498)=SUM($11:$11)-1, CC443+SUMPRODUCT(CD227:CL227, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CC498)=SUM($11:$11)-1, CD443+SUMPRODUCT(CE227:CM227, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CD498)=SUM($11:$11)-1, CE443+SUMPRODUCT(CF227:CN227, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CE498)=SUM($11:$11)-1, CF443+SUMPRODUCT(CG227:CO227, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CF498)=SUM($11:$11)-1, CG443+SUMPRODUCT(CH227:CP227, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CG498)=SUM($11:$11)-1, CH443+SUMPRODUCT(CI227:CQ227, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CH498)=SUM($11:$11)-1, CI443+SUMPRODUCT(CJ227:CR227, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CI498)=SUM($11:$11)-1, CJ443+SUMPRODUCT(CK227:CS227, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CJ498)=SUM($11:$11)-1, CK443+SUMPRODUCT(CL227:CT227, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CK498)=SUM($11:$11)-1, CL443+SUMPRODUCT(CM227:CU227, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CL498)=SUM($11:$11)-1, CM443+SUMPRODUCT(CN227:CV227, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CM498)=SUM($11:$11)-1, CN443+SUMPRODUCT(CO227:CW227, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G498:CN498)=SUM($11:$11)-1, CO443+SUMPRODUCT(CP227:CX227, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G499:G499)=SUM($11:$11)-1, H444+SUMPRODUCT(I228:Q228, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:H499)=SUM($11:$11)-1, I444+SUMPRODUCT(J228:R228, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:I499)=SUM($11:$11)-1, J444+SUMPRODUCT(K228:S228, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:J499)=SUM($11:$11)-1, K444+SUMPRODUCT(L228:T228, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:K499)=SUM($11:$11)-1, L444+SUMPRODUCT(M228:U228, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G499:L499)=SUM($11:$11)-1, M444+SUMPRODUCT(N228:V228, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:M499)=SUM($11:$11)-1, N444+SUMPRODUCT(O228:W228, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:N499)=SUM($11:$11)-1, O444+SUMPRODUCT(P228:X228, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:O499)=SUM($11:$11)-1, P444+SUMPRODUCT(Q228:Y228, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:P499)=SUM($11:$11)-1, Q444+SUMPRODUCT(R228:Z228, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:Q499)=SUM($11:$11)-1, R444+SUMPRODUCT(S228:AA228, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:R499)=SUM($11:$11)-1, S444+SUMPRODUCT(T228:AB228, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:S499)=SUM($11:$11)-1, T444+SUMPRODUCT(U228:AC228, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:T499)=SUM($11:$11)-1, U444+SUMPRODUCT(V228:AD228, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:U499)=SUM($11:$11)-1, V444+SUMPRODUCT(W228:AE228, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:V499)=SUM($11:$11)-1, W444+SUMPRODUCT(X228:AF228, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:W499)=SUM($11:$11)-1, X444+SUMPRODUCT(Y228:AG228, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:X499)=SUM($11:$11)-1, Y444+SUMPRODUCT(Z228:AH228, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:Y499)=SUM($11:$11)-1, Z444+SUMPRODUCT(AA228:AI228, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:Z499)=SUM($11:$11)-1, AA444+SUMPRODUCT(AB228:AJ228, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AA499)=SUM($11:$11)-1, AB444+SUMPRODUCT(AC228:AK228, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AB499)=SUM($11:$11)-1, AC444+SUMPRODUCT(AD228:AL228, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AC499)=SUM($11:$11)-1, AD444+SUMPRODUCT(AE228:AM228, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AD499)=SUM($11:$11)-1, AE444+SUMPRODUCT(AF228:AN228, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AE499)=SUM($11:$11)-1, AF444+SUMPRODUCT(AG228:AO228, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AF499)=SUM($11:$11)-1, AG444+SUMPRODUCT(AH228:AP228, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AG499)=SUM($11:$11)-1, AH444+SUMPRODUCT(AI228:AQ228, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AH499)=SUM($11:$11)-1, AI444+SUMPRODUCT(AJ228:AR228, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AI499)=SUM($11:$11)-1, AJ444+SUMPRODUCT(AK228:AS228, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AJ499)=SUM($11:$11)-1, AK444+SUMPRODUCT(AL228:AT228, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AK499)=SUM($11:$11)-1, AL444+SUMPRODUCT(AM228:AU228, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AL499)=SUM($11:$11)-1, AM444+SUMPRODUCT(AN228:AV228, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AM499)=SUM($11:$11)-1, AN444+SUMPRODUCT(AO228:AW228, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AN499)=SUM($11:$11)-1, AO444+SUMPRODUCT(AP228:AX228, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AO499)=SUM($11:$11)-1, AP444+SUMPRODUCT(AQ228:AY228, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AP499)=SUM($11:$11)-1, AQ444+SUMPRODUCT(AR228:AZ228, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AQ499)=SUM($11:$11)-1, AR444+SUMPRODUCT(AS228:BA228, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AR499)=SUM($11:$11)-1, AS444+SUMPRODUCT(AT228:BB228, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AS499)=SUM($11:$11)-1, AT444+SUMPRODUCT(AU228:BC228, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AT499)=SUM($11:$11)-1, AU444+SUMPRODUCT(AV228:BD228, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AU499)=SUM($11:$11)-1, AV444+SUMPRODUCT(AW228:BE228, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AV499)=SUM($11:$11)-1, AW444+SUMPRODUCT(AX228:BF228, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AW499)=SUM($11:$11)-1, AX444+SUMPRODUCT(AY228:BG228, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AX499)=SUM($11:$11)-1, AY444+SUMPRODUCT(AZ228:BH228, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AY499)=SUM($11:$11)-1, AZ444+SUMPRODUCT(BA228:BI228, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:AZ499)=SUM($11:$11)-1, BA444+SUMPRODUCT(BB228:BJ228, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BA499)=SUM($11:$11)-1, BB444+SUMPRODUCT(BC228:BK228, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BB499)=SUM($11:$11)-1, BC444+SUMPRODUCT(BD228:BL228, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BC499)=SUM($11:$11)-1, BD444+SUMPRODUCT(BE228:BM228, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BD499)=SUM($11:$11)-1, BE444+SUMPRODUCT(BF228:BN228, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BE499)=SUM($11:$11)-1, BF444+SUMPRODUCT(BG228:BO228, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BF499)=SUM($11:$11)-1, BG444+SUMPRODUCT(BH228:BP228, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BG499)=SUM($11:$11)-1, BH444+SUMPRODUCT(BI228:BQ228, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BH499)=SUM($11:$11)-1, BI444+SUMPRODUCT(BJ228:BR228, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BI499)=SUM($11:$11)-1, BJ444+SUMPRODUCT(BK228:BS228, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BJ499)=SUM($11:$11)-1, BK444+SUMPRODUCT(BL228:BT228, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BK499)=SUM($11:$11)-1, BL444+SUMPRODUCT(BM228:BU228, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BL499)=SUM($11:$11)-1, BM444+SUMPRODUCT(BN228:BV228, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BM499)=SUM($11:$11)-1, BN444+SUMPRODUCT(BO228:BW228, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BN499)=SUM($11:$11)-1, BO444+SUMPRODUCT(BP228:BX228, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BO499)=SUM($11:$11)-1, BP444+SUMPRODUCT(BQ228:BY228, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BP499)=SUM($11:$11)-1, BQ444+SUMPRODUCT(BR228:BZ228, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BQ499)=SUM($11:$11)-1, BR444+SUMPRODUCT(BS228:CA228, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BR499)=SUM($11:$11)-1, BS444+SUMPRODUCT(BT228:CB228, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BS499)=SUM($11:$11)-1, BT444+SUMPRODUCT(BU228:CC228, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BT499)=SUM($11:$11)-1, BU444+SUMPRODUCT(BV228:CD228, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BU499)=SUM($11:$11)-1, BV444+SUMPRODUCT(BW228:CE228, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BV499)=SUM($11:$11)-1, BW444+SUMPRODUCT(BX228:CF228, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BW499)=SUM($11:$11)-1, BX444+SUMPRODUCT(BY228:CG228, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BX499)=SUM($11:$11)-1, BY444+SUMPRODUCT(BZ228:CH228, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BY499)=SUM($11:$11)-1, BZ444+SUMPRODUCT(CA228:CI228, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:BZ499)=SUM($11:$11)-1, CA444+SUMPRODUCT(CB228:CJ228, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CA499)=SUM($11:$11)-1, CB444+SUMPRODUCT(CC228:CK228, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CB499)=SUM($11:$11)-1, CC444+SUMPRODUCT(CD228:CL228, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CC499)=SUM($11:$11)-1, CD444+SUMPRODUCT(CE228:CM228, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CD499)=SUM($11:$11)-1, CE444+SUMPRODUCT(CF228:CN228, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CE499)=SUM($11:$11)-1, CF444+SUMPRODUCT(CG228:CO228, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CF499)=SUM($11:$11)-1, CG444+SUMPRODUCT(CH228:CP228, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CG499)=SUM($11:$11)-1, CH444+SUMPRODUCT(CI228:CQ228, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CH499)=SUM($11:$11)-1, CI444+SUMPRODUCT(CJ228:CR228, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CI499)=SUM($11:$11)-1, CJ444+SUMPRODUCT(CK228:CS228, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CJ499)=SUM($11:$11)-1, CK444+SUMPRODUCT(CL228:CT228, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CK499)=SUM($11:$11)-1, CL444+SUMPRODUCT(CM228:CU228, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CL499)=SUM($11:$11)-1, CM444+SUMPRODUCT(CN228:CV228, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CM499)=SUM($11:$11)-1, CN444+SUMPRODUCT(CO228:CW228, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G499:CN499)=SUM($11:$11)-1, CO444+SUMPRODUCT(CP228:CX228, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G500:G500)=SUM($11:$11)-1, H445+SUMPRODUCT(I229:Q229, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:H500)=SUM($11:$11)-1, I445+SUMPRODUCT(J229:R229, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:I500)=SUM($11:$11)-1, J445+SUMPRODUCT(K229:S229, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:J500)=SUM($11:$11)-1, K445+SUMPRODUCT(L229:T229, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:K500)=SUM($11:$11)-1, L445+SUMPRODUCT(M229:U229, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G500:L500)=SUM($11:$11)-1, M445+SUMPRODUCT(N229:V229, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:M500)=SUM($11:$11)-1, N445+SUMPRODUCT(O229:W229, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:N500)=SUM($11:$11)-1, O445+SUMPRODUCT(P229:X229, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:O500)=SUM($11:$11)-1, P445+SUMPRODUCT(Q229:Y229, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:P500)=SUM($11:$11)-1, Q445+SUMPRODUCT(R229:Z229, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:Q500)=SUM($11:$11)-1, R445+SUMPRODUCT(S229:AA229, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:R500)=SUM($11:$11)-1, S445+SUMPRODUCT(T229:AB229, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:S500)=SUM($11:$11)-1, T445+SUMPRODUCT(U229:AC229, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:T500)=SUM($11:$11)-1, U445+SUMPRODUCT(V229:AD229, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:U500)=SUM($11:$11)-1, V445+SUMPRODUCT(W229:AE229, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:V500)=SUM($11:$11)-1, W445+SUMPRODUCT(X229:AF229, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:W500)=SUM($11:$11)-1, X445+SUMPRODUCT(Y229:AG229, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:X500)=SUM($11:$11)-1, Y445+SUMPRODUCT(Z229:AH229, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:Y500)=SUM($11:$11)-1, Z445+SUMPRODUCT(AA229:AI229, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:Z500)=SUM($11:$11)-1, AA445+SUMPRODUCT(AB229:AJ229, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AA500)=SUM($11:$11)-1, AB445+SUMPRODUCT(AC229:AK229, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AB500)=SUM($11:$11)-1, AC445+SUMPRODUCT(AD229:AL229, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AC500)=SUM($11:$11)-1, AD445+SUMPRODUCT(AE229:AM229, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AD500)=SUM($11:$11)-1, AE445+SUMPRODUCT(AF229:AN229, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AE500)=SUM($11:$11)-1, AF445+SUMPRODUCT(AG229:AO229, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AF500)=SUM($11:$11)-1, AG445+SUMPRODUCT(AH229:AP229, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AG500)=SUM($11:$11)-1, AH445+SUMPRODUCT(AI229:AQ229, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AH500)=SUM($11:$11)-1, AI445+SUMPRODUCT(AJ229:AR229, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AI500)=SUM($11:$11)-1, AJ445+SUMPRODUCT(AK229:AS229, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AJ500)=SUM($11:$11)-1, AK445+SUMPRODUCT(AL229:AT229, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AK500)=SUM($11:$11)-1, AL445+SUMPRODUCT(AM229:AU229, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AL500)=SUM($11:$11)-1, AM445+SUMPRODUCT(AN229:AV229, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AM500)=SUM($11:$11)-1, AN445+SUMPRODUCT(AO229:AW229, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AN500)=SUM($11:$11)-1, AO445+SUMPRODUCT(AP229:AX229, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AO500)=SUM($11:$11)-1, AP445+SUMPRODUCT(AQ229:AY229, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AP500)=SUM($11:$11)-1, AQ445+SUMPRODUCT(AR229:AZ229, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AQ500)=SUM($11:$11)-1, AR445+SUMPRODUCT(AS229:BA229, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AR500)=SUM($11:$11)-1, AS445+SUMPRODUCT(AT229:BB229, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AS500)=SUM($11:$11)-1, AT445+SUMPRODUCT(AU229:BC229, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AT500)=SUM($11:$11)-1, AU445+SUMPRODUCT(AV229:BD229, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AU500)=SUM($11:$11)-1, AV445+SUMPRODUCT(AW229:BE229, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AV500)=SUM($11:$11)-1, AW445+SUMPRODUCT(AX229:BF229, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AW500)=SUM($11:$11)-1, AX445+SUMPRODUCT(AY229:BG229, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AX500)=SUM($11:$11)-1, AY445+SUMPRODUCT(AZ229:BH229, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AY500)=SUM($11:$11)-1, AZ445+SUMPRODUCT(BA229:BI229, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:AZ500)=SUM($11:$11)-1, BA445+SUMPRODUCT(BB229:BJ229, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BA500)=SUM($11:$11)-1, BB445+SUMPRODUCT(BC229:BK229, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BB500)=SUM($11:$11)-1, BC445+SUMPRODUCT(BD229:BL229, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BC500)=SUM($11:$11)-1, BD445+SUMPRODUCT(BE229:BM229, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BD500)=SUM($11:$11)-1, BE445+SUMPRODUCT(BF229:BN229, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BE500)=SUM($11:$11)-1, BF445+SUMPRODUCT(BG229:BO229, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BF500)=SUM($11:$11)-1, BG445+SUMPRODUCT(BH229:BP229, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BG500)=SUM($11:$11)-1, BH445+SUMPRODUCT(BI229:BQ229, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BH500)=SUM($11:$11)-1, BI445+SUMPRODUCT(BJ229:BR229, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BI500)=SUM($11:$11)-1, BJ445+SUMPRODUCT(BK229:BS229, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BJ500)=SUM($11:$11)-1, BK445+SUMPRODUCT(BL229:BT229, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BK500)=SUM($11:$11)-1, BL445+SUMPRODUCT(BM229:BU229, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BL500)=SUM($11:$11)-1, BM445+SUMPRODUCT(BN229:BV229, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BM500)=SUM($11:$11)-1, BN445+SUMPRODUCT(BO229:BW229, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BN500)=SUM($11:$11)-1, BO445+SUMPRODUCT(BP229:BX229, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BO500)=SUM($11:$11)-1, BP445+SUMPRODUCT(BQ229:BY229, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BP500)=SUM($11:$11)-1, BQ445+SUMPRODUCT(BR229:BZ229, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BQ500)=SUM($11:$11)-1, BR445+SUMPRODUCT(BS229:CA229, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BR500)=SUM($11:$11)-1, BS445+SUMPRODUCT(BT229:CB229, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BS500)=SUM($11:$11)-1, BT445+SUMPRODUCT(BU229:CC229, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BT500)=SUM($11:$11)-1, BU445+SUMPRODUCT(BV229:CD229, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BU500)=SUM($11:$11)-1, BV445+SUMPRODUCT(BW229:CE229, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BV500)=SUM($11:$11)-1, BW445+SUMPRODUCT(BX229:CF229, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BW500)=SUM($11:$11)-1, BX445+SUMPRODUCT(BY229:CG229, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BX500)=SUM($11:$11)-1, BY445+SUMPRODUCT(BZ229:CH229, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BY500)=SUM($11:$11)-1, BZ445+SUMPRODUCT(CA229:CI229, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:BZ500)=SUM($11:$11)-1, CA445+SUMPRODUCT(CB229:CJ229, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CA500)=SUM($11:$11)-1, CB445+SUMPRODUCT(CC229:CK229, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CB500)=SUM($11:$11)-1, CC445+SUMPRODUCT(CD229:CL229, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CC500)=SUM($11:$11)-1, CD445+SUMPRODUCT(CE229:CM229, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CD500)=SUM($11:$11)-1, CE445+SUMPRODUCT(CF229:CN229, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CE500)=SUM($11:$11)-1, CF445+SUMPRODUCT(CG229:CO229, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CF500)=SUM($11:$11)-1, CG445+SUMPRODUCT(CH229:CP229, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CG500)=SUM($11:$11)-1, CH445+SUMPRODUCT(CI229:CQ229, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CH500)=SUM($11:$11)-1, CI445+SUMPRODUCT(CJ229:CR229, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CI500)=SUM($11:$11)-1, CJ445+SUMPRODUCT(CK229:CS229, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CJ500)=SUM($11:$11)-1, CK445+SUMPRODUCT(CL229:CT229, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CK500)=SUM($11:$11)-1, CL445+SUMPRODUCT(CM229:CU229, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CL500)=SUM($11:$11)-1, CM445+SUMPRODUCT(CN229:CV229, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CM500)=SUM($11:$11)-1, CN445+SUMPRODUCT(CO229:CW229, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G500:CN500)=SUM($11:$11)-1, CO445+SUMPRODUCT(CP229:CX229, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,0,null,null,{"$f":"IF(COUNTA($G501:G501)=SUM($11:$11)-1, H446+SUMPRODUCT(I230:Q230, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:H501)=SUM($11:$11)-1, I446+SUMPRODUCT(J230:R230, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:I501)=SUM($11:$11)-1, J446+SUMPRODUCT(K230:S230, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:J501)=SUM($11:$11)-1, K446+SUMPRODUCT(L230:T230, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:K501)=SUM($11:$11)-1, L446+SUMPRODUCT(M230:U230, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G501:L501)=SUM($11:$11)-1, M446+SUMPRODUCT(N230:V230, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:M501)=SUM($11:$11)-1, N446+SUMPRODUCT(O230:W230, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:N501)=SUM($11:$11)-1, O446+SUMPRODUCT(P230:X230, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:O501)=SUM($11:$11)-1, P446+SUMPRODUCT(Q230:Y230, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:P501)=SUM($11:$11)-1, Q446+SUMPRODUCT(R230:Z230, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:Q501)=SUM($11:$11)-1, R446+SUMPRODUCT(S230:AA230, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:R501)=SUM($11:$11)-1, S446+SUMPRODUCT(T230:AB230, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:S501)=SUM($11:$11)-1, T446+SUMPRODUCT(U230:AC230, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:T501)=SUM($11:$11)-1, U446+SUMPRODUCT(V230:AD230, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:U501)=SUM($11:$11)-1, V446+SUMPRODUCT(W230:AE230, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:V501)=SUM($11:$11)-1, W446+SUMPRODUCT(X230:AF230, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:W501)=SUM($11:$11)-1, X446+SUMPRODUCT(Y230:AG230, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:X501)=SUM($11:$11)-1, Y446+SUMPRODUCT(Z230:AH230, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:Y501)=SUM($11:$11)-1, Z446+SUMPRODUCT(AA230:AI230, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:Z501)=SUM($11:$11)-1, AA446+SUMPRODUCT(AB230:AJ230, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AA501)=SUM($11:$11)-1, AB446+SUMPRODUCT(AC230:AK230, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AB501)=SUM($11:$11)-1, AC446+SUMPRODUCT(AD230:AL230, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AC501)=SUM($11:$11)-1, AD446+SUMPRODUCT(AE230:AM230, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AD501)=SUM($11:$11)-1, AE446+SUMPRODUCT(AF230:AN230, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AE501)=SUM($11:$11)-1, AF446+SUMPRODUCT(AG230:AO230, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AF501)=SUM($11:$11)-1, AG446+SUMPRODUCT(AH230:AP230, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AG501)=SUM($11:$11)-1, AH446+SUMPRODUCT(AI230:AQ230, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AH501)=SUM($11:$11)-1, AI446+SUMPRODUCT(AJ230:AR230, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AI501)=SUM($11:$11)-1, AJ446+SUMPRODUCT(AK230:AS230, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AJ501)=SUM($11:$11)-1, AK446+SUMPRODUCT(AL230:AT230, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AK501)=SUM($11:$11)-1, AL446+SUMPRODUCT(AM230:AU230, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AL501)=SUM($11:$11)-1, AM446+SUMPRODUCT(AN230:AV230, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AM501)=SUM($11:$11)-1, AN446+SUMPRODUCT(AO230:AW230, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AN501)=SUM($11:$11)-1, AO446+SUMPRODUCT(AP230:AX230, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AO501)=SUM($11:$11)-1, AP446+SUMPRODUCT(AQ230:AY230, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AP501)=SUM($11:$11)-1, AQ446+SUMPRODUCT(AR230:AZ230, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AQ501)=SUM($11:$11)-1, AR446+SUMPRODUCT(AS230:BA230, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AR501)=SUM($11:$11)-1, AS446+SUMPRODUCT(AT230:BB230, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AS501)=SUM($11:$11)-1, AT446+SUMPRODUCT(AU230:BC230, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AT501)=SUM($11:$11)-1, AU446+SUMPRODUCT(AV230:BD230, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AU501)=SUM($11:$11)-1, AV446+SUMPRODUCT(AW230:BE230, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AV501)=SUM($11:$11)-1, AW446+SUMPRODUCT(AX230:BF230, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AW501)=SUM($11:$11)-1, AX446+SUMPRODUCT(AY230:BG230, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AX501)=SUM($11:$11)-1, AY446+SUMPRODUCT(AZ230:BH230, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AY501)=SUM($11:$11)-1, AZ446+SUMPRODUCT(BA230:BI230, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:AZ501)=SUM($11:$11)-1, BA446+SUMPRODUCT(BB230:BJ230, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BA501)=SUM($11:$11)-1, BB446+SUMPRODUCT(BC230:BK230, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BB501)=SUM($11:$11)-1, BC446+SUMPRODUCT(BD230:BL230, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BC501)=SUM($11:$11)-1, BD446+SUMPRODUCT(BE230:BM230, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BD501)=SUM($11:$11)-1, BE446+SUMPRODUCT(BF230:BN230, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BE501)=SUM($11:$11)-1, BF446+SUMPRODUCT(BG230:BO230, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BF501)=SUM($11:$11)-1, BG446+SUMPRODUCT(BH230:BP230, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BG501)=SUM($11:$11)-1, BH446+SUMPRODUCT(BI230:BQ230, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BH501)=SUM($11:$11)-1, BI446+SUMPRODUCT(BJ230:BR230, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BI501)=SUM($11:$11)-1, BJ446+SUMPRODUCT(BK230:BS230, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BJ501)=SUM($11:$11)-1, BK446+SUMPRODUCT(BL230:BT230, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BK501)=SUM($11:$11)-1, BL446+SUMPRODUCT(BM230:BU230, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BL501)=SUM($11:$11)-1, BM446+SUMPRODUCT(BN230:BV230, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BM501)=SUM($11:$11)-1, BN446+SUMPRODUCT(BO230:BW230, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BN501)=SUM($11:$11)-1, BO446+SUMPRODUCT(BP230:BX230, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BO501)=SUM($11:$11)-1, BP446+SUMPRODUCT(BQ230:BY230, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BP501)=SUM($11:$11)-1, BQ446+SUMPRODUCT(BR230:BZ230, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BQ501)=SUM($11:$11)-1, BR446+SUMPRODUCT(BS230:CA230, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BR501)=SUM($11:$11)-1, BS446+SUMPRODUCT(BT230:CB230, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BS501)=SUM($11:$11)-1, BT446+SUMPRODUCT(BU230:CC230, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BT501)=SUM($11:$11)-1, BU446+SUMPRODUCT(BV230:CD230, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BU501)=SUM($11:$11)-1, BV446+SUMPRODUCT(BW230:CE230, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BV501)=SUM($11:$11)-1, BW446+SUMPRODUCT(BX230:CF230, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BW501)=SUM($11:$11)-1, BX446+SUMPRODUCT(BY230:CG230, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BX501)=SUM($11:$11)-1, BY446+SUMPRODUCT(BZ230:CH230, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BY501)=SUM($11:$11)-1, BZ446+SUMPRODUCT(CA230:CI230, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:BZ501)=SUM($11:$11)-1, CA446+SUMPRODUCT(CB230:CJ230, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CA501)=SUM($11:$11)-1, CB446+SUMPRODUCT(CC230:CK230, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CB501)=SUM($11:$11)-1, CC446+SUMPRODUCT(CD230:CL230, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CC501)=SUM($11:$11)-1, CD446+SUMPRODUCT(CE230:CM230, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CD501)=SUM($11:$11)-1, CE446+SUMPRODUCT(CF230:CN230, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CE501)=SUM($11:$11)-1, CF446+SUMPRODUCT(CG230:CO230, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CF501)=SUM($11:$11)-1, CG446+SUMPRODUCT(CH230:CP230, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CG501)=SUM($11:$11)-1, CH446+SUMPRODUCT(CI230:CQ230, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CH501)=SUM($11:$11)-1, CI446+SUMPRODUCT(CJ230:CR230, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CI501)=SUM($11:$11)-1, CJ446+SUMPRODUCT(CK230:CS230, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CJ501)=SUM($11:$11)-1, CK446+SUMPRODUCT(CL230:CT230, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CK501)=SUM($11:$11)-1, CL446+SUMPRODUCT(CM230:CU230, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CL501)=SUM($11:$11)-1, CM446+SUMPRODUCT(CN230:CV230, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CM501)=SUM($11:$11)-1, CN446+SUMPRODUCT(CO230:CW230, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G501:CN501)=SUM($11:$11)-1, CO446+SUMPRODUCT(CP230:CX230, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,"Spare straight-line tax asset class",null,null,{"$f":"IF(COUNTA($G502:G502)=SUM($11:$11)-1, H447+SUMPRODUCT(I231:Q231, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:H502)=SUM($11:$11)-1, I447+SUMPRODUCT(J231:R231, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:I502)=SUM($11:$11)-1, J447+SUMPRODUCT(K231:S231, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:J502)=SUM($11:$11)-1, K447+SUMPRODUCT(L231:T231, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:K502)=SUM($11:$11)-1, L447+SUMPRODUCT(M231:U231, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G502:L502)=SUM($11:$11)-1, M447+SUMPRODUCT(N231:V231, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:M502)=SUM($11:$11)-1, N447+SUMPRODUCT(O231:W231, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:N502)=SUM($11:$11)-1, O447+SUMPRODUCT(P231:X231, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:O502)=SUM($11:$11)-1, P447+SUMPRODUCT(Q231:Y231, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:P502)=SUM($11:$11)-1, Q447+SUMPRODUCT(R231:Z231, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:Q502)=SUM($11:$11)-1, R447+SUMPRODUCT(S231:AA231, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:R502)=SUM($11:$11)-1, S447+SUMPRODUCT(T231:AB231, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:S502)=SUM($11:$11)-1, T447+SUMPRODUCT(U231:AC231, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:T502)=SUM($11:$11)-1, U447+SUMPRODUCT(V231:AD231, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:U502)=SUM($11:$11)-1, V447+SUMPRODUCT(W231:AE231, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:V502)=SUM($11:$11)-1, W447+SUMPRODUCT(X231:AF231, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:W502)=SUM($11:$11)-1, X447+SUMPRODUCT(Y231:AG231, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:X502)=SUM($11:$11)-1, Y447+SUMPRODUCT(Z231:AH231, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:Y502)=SUM($11:$11)-1, Z447+SUMPRODUCT(AA231:AI231, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:Z502)=SUM($11:$11)-1, AA447+SUMPRODUCT(AB231:AJ231, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AA502)=SUM($11:$11)-1, AB447+SUMPRODUCT(AC231:AK231, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AB502)=SUM($11:$11)-1, AC447+SUMPRODUCT(AD231:AL231, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AC502)=SUM($11:$11)-1, AD447+SUMPRODUCT(AE231:AM231, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AD502)=SUM($11:$11)-1, AE447+SUMPRODUCT(AF231:AN231, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AE502)=SUM($11:$11)-1, AF447+SUMPRODUCT(AG231:AO231, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AF502)=SUM($11:$11)-1, AG447+SUMPRODUCT(AH231:AP231, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AG502)=SUM($11:$11)-1, AH447+SUMPRODUCT(AI231:AQ231, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AH502)=SUM($11:$11)-1, AI447+SUMPRODUCT(AJ231:AR231, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AI502)=SUM($11:$11)-1, AJ447+SUMPRODUCT(AK231:AS231, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AJ502)=SUM($11:$11)-1, AK447+SUMPRODUCT(AL231:AT231, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AK502)=SUM($11:$11)-1, AL447+SUMPRODUCT(AM231:AU231, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AL502)=SUM($11:$11)-1, AM447+SUMPRODUCT(AN231:AV231, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AM502)=SUM($11:$11)-1, AN447+SUMPRODUCT(AO231:AW231, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AN502)=SUM($11:$11)-1, AO447+SUMPRODUCT(AP231:AX231, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AO502)=SUM($11:$11)-1, AP447+SUMPRODUCT(AQ231:AY231, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AP502)=SUM($11:$11)-1, AQ447+SUMPRODUCT(AR231:AZ231, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AQ502)=SUM($11:$11)-1, AR447+SUMPRODUCT(AS231:BA231, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AR502)=SUM($11:$11)-1, AS447+SUMPRODUCT(AT231:BB231, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AS502)=SUM($11:$11)-1, AT447+SUMPRODUCT(AU231:BC231, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AT502)=SUM($11:$11)-1, AU447+SUMPRODUCT(AV231:BD231, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AU502)=SUM($11:$11)-1, AV447+SUMPRODUCT(AW231:BE231, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AV502)=SUM($11:$11)-1, AW447+SUMPRODUCT(AX231:BF231, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AW502)=SUM($11:$11)-1, AX447+SUMPRODUCT(AY231:BG231, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AX502)=SUM($11:$11)-1, AY447+SUMPRODUCT(AZ231:BH231, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AY502)=SUM($11:$11)-1, AZ447+SUMPRODUCT(BA231:BI231, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:AZ502)=SUM($11:$11)-1, BA447+SUMPRODUCT(BB231:BJ231, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BA502)=SUM($11:$11)-1, BB447+SUMPRODUCT(BC231:BK231, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BB502)=SUM($11:$11)-1, BC447+SUMPRODUCT(BD231:BL231, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BC502)=SUM($11:$11)-1, BD447+SUMPRODUCT(BE231:BM231, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BD502)=SUM($11:$11)-1, BE447+SUMPRODUCT(BF231:BN231, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BE502)=SUM($11:$11)-1, BF447+SUMPRODUCT(BG231:BO231, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BF502)=SUM($11:$11)-1, BG447+SUMPRODUCT(BH231:BP231, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BG502)=SUM($11:$11)-1, BH447+SUMPRODUCT(BI231:BQ231, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BH502)=SUM($11:$11)-1, BI447+SUMPRODUCT(BJ231:BR231, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BI502)=SUM($11:$11)-1, BJ447+SUMPRODUCT(BK231:BS231, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BJ502)=SUM($11:$11)-1, BK447+SUMPRODUCT(BL231:BT231, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BK502)=SUM($11:$11)-1, BL447+SUMPRODUCT(BM231:BU231, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BL502)=SUM($11:$11)-1, BM447+SUMPRODUCT(BN231:BV231, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BM502)=SUM($11:$11)-1, BN447+SUMPRODUCT(BO231:BW231, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BN502)=SUM($11:$11)-1, BO447+SUMPRODUCT(BP231:BX231, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BO502)=SUM($11:$11)-1, BP447+SUMPRODUCT(BQ231:BY231, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BP502)=SUM($11:$11)-1, BQ447+SUMPRODUCT(BR231:BZ231, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BQ502)=SUM($11:$11)-1, BR447+SUMPRODUCT(BS231:CA231, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BR502)=SUM($11:$11)-1, BS447+SUMPRODUCT(BT231:CB231, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BS502)=SUM($11:$11)-1, BT447+SUMPRODUCT(BU231:CC231, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BT502)=SUM($11:$11)-1, BU447+SUMPRODUCT(BV231:CD231, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BU502)=SUM($11:$11)-1, BV447+SUMPRODUCT(BW231:CE231, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BV502)=SUM($11:$11)-1, BW447+SUMPRODUCT(BX231:CF231, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BW502)=SUM($11:$11)-1, BX447+SUMPRODUCT(BY231:CG231, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BX502)=SUM($11:$11)-1, BY447+SUMPRODUCT(BZ231:CH231, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BY502)=SUM($11:$11)-1, BZ447+SUMPRODUCT(CA231:CI231, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:BZ502)=SUM($11:$11)-1, CA447+SUMPRODUCT(CB231:CJ231, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CA502)=SUM($11:$11)-1, CB447+SUMPRODUCT(CC231:CK231, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CB502)=SUM($11:$11)-1, CC447+SUMPRODUCT(CD231:CL231, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CC502)=SUM($11:$11)-1, CD447+SUMPRODUCT(CE231:CM231, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CD502)=SUM($11:$11)-1, CE447+SUMPRODUCT(CF231:CN231, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CE502)=SUM($11:$11)-1, CF447+SUMPRODUCT(CG231:CO231, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CF502)=SUM($11:$11)-1, CG447+SUMPRODUCT(CH231:CP231, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CG502)=SUM($11:$11)-1, CH447+SUMPRODUCT(CI231:CQ231, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CH502)=SUM($11:$11)-1, CI447+SUMPRODUCT(CJ231:CR231, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CI502)=SUM($11:$11)-1, CJ447+SUMPRODUCT(CK231:CS231, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CJ502)=SUM($11:$11)-1, CK447+SUMPRODUCT(CL231:CT231, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CK502)=SUM($11:$11)-1, CL447+SUMPRODUCT(CM231:CU231, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CL502)=SUM($11:$11)-1, CM447+SUMPRODUCT(CN231:CV231, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CM502)=SUM($11:$11)-1, CN447+SUMPRODUCT(CO231:CW231, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G502:CN502)=SUM($11:$11)-1, CO447+SUMPRODUCT(CP231:CX231, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,"Buildings ",null,null,{"$f":"IF(COUNTA($G503:G503)=SUM($11:$11)-1, H448+SUMPRODUCT(I232:Q232, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:H503)=SUM($11:$11)-1, I448+SUMPRODUCT(J232:R232, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:I503)=SUM($11:$11)-1, J448+SUMPRODUCT(K232:S232, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:J503)=SUM($11:$11)-1, K448+SUMPRODUCT(L232:T232, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:K503)=SUM($11:$11)-1, L448+SUMPRODUCT(M232:U232, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G503:L503)=SUM($11:$11)-1, M448+SUMPRODUCT(N232:V232, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:M503)=SUM($11:$11)-1, N448+SUMPRODUCT(O232:W232, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:N503)=SUM($11:$11)-1, O448+SUMPRODUCT(P232:X232, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:O503)=SUM($11:$11)-1, P448+SUMPRODUCT(Q232:Y232, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:P503)=SUM($11:$11)-1, Q448+SUMPRODUCT(R232:Z232, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:Q503)=SUM($11:$11)-1, R448+SUMPRODUCT(S232:AA232, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:R503)=SUM($11:$11)-1, S448+SUMPRODUCT(T232:AB232, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:S503)=SUM($11:$11)-1, T448+SUMPRODUCT(U232:AC232, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:T503)=SUM($11:$11)-1, U448+SUMPRODUCT(V232:AD232, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:U503)=SUM($11:$11)-1, V448+SUMPRODUCT(W232:AE232, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:V503)=SUM($11:$11)-1, W448+SUMPRODUCT(X232:AF232, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:W503)=SUM($11:$11)-1, X448+SUMPRODUCT(Y232:AG232, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:X503)=SUM($11:$11)-1, Y448+SUMPRODUCT(Z232:AH232, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:Y503)=SUM($11:$11)-1, Z448+SUMPRODUCT(AA232:AI232, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:Z503)=SUM($11:$11)-1, AA448+SUMPRODUCT(AB232:AJ232, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AA503)=SUM($11:$11)-1, AB448+SUMPRODUCT(AC232:AK232, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AB503)=SUM($11:$11)-1, AC448+SUMPRODUCT(AD232:AL232, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AC503)=SUM($11:$11)-1, AD448+SUMPRODUCT(AE232:AM232, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AD503)=SUM($11:$11)-1, AE448+SUMPRODUCT(AF232:AN232, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AE503)=SUM($11:$11)-1, AF448+SUMPRODUCT(AG232:AO232, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AF503)=SUM($11:$11)-1, AG448+SUMPRODUCT(AH232:AP232, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AG503)=SUM($11:$11)-1, AH448+SUMPRODUCT(AI232:AQ232, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AH503)=SUM($11:$11)-1, AI448+SUMPRODUCT(AJ232:AR232, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AI503)=SUM($11:$11)-1, AJ448+SUMPRODUCT(AK232:AS232, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AJ503)=SUM($11:$11)-1, AK448+SUMPRODUCT(AL232:AT232, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AK503)=SUM($11:$11)-1, AL448+SUMPRODUCT(AM232:AU232, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AL503)=SUM($11:$11)-1, AM448+SUMPRODUCT(AN232:AV232, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AM503)=SUM($11:$11)-1, AN448+SUMPRODUCT(AO232:AW232, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AN503)=SUM($11:$11)-1, AO448+SUMPRODUCT(AP232:AX232, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AO503)=SUM($11:$11)-1, AP448+SUMPRODUCT(AQ232:AY232, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AP503)=SUM($11:$11)-1, AQ448+SUMPRODUCT(AR232:AZ232, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AQ503)=SUM($11:$11)-1, AR448+SUMPRODUCT(AS232:BA232, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AR503)=SUM($11:$11)-1, AS448+SUMPRODUCT(AT232:BB232, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AS503)=SUM($11:$11)-1, AT448+SUMPRODUCT(AU232:BC232, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AT503)=SUM($11:$11)-1, AU448+SUMPRODUCT(AV232:BD232, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AU503)=SUM($11:$11)-1, AV448+SUMPRODUCT(AW232:BE232, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AV503)=SUM($11:$11)-1, AW448+SUMPRODUCT(AX232:BF232, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AW503)=SUM($11:$11)-1, AX448+SUMPRODUCT(AY232:BG232, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AX503)=SUM($11:$11)-1, AY448+SUMPRODUCT(AZ232:BH232, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AY503)=SUM($11:$11)-1, AZ448+SUMPRODUCT(BA232:BI232, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:AZ503)=SUM($11:$11)-1, BA448+SUMPRODUCT(BB232:BJ232, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BA503)=SUM($11:$11)-1, BB448+SUMPRODUCT(BC232:BK232, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BB503)=SUM($11:$11)-1, BC448+SUMPRODUCT(BD232:BL232, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BC503)=SUM($11:$11)-1, BD448+SUMPRODUCT(BE232:BM232, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BD503)=SUM($11:$11)-1, BE448+SUMPRODUCT(BF232:BN232, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BE503)=SUM($11:$11)-1, BF448+SUMPRODUCT(BG232:BO232, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BF503)=SUM($11:$11)-1, BG448+SUMPRODUCT(BH232:BP232, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BG503)=SUM($11:$11)-1, BH448+SUMPRODUCT(BI232:BQ232, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BH503)=SUM($11:$11)-1, BI448+SUMPRODUCT(BJ232:BR232, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BI503)=SUM($11:$11)-1, BJ448+SUMPRODUCT(BK232:BS232, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BJ503)=SUM($11:$11)-1, BK448+SUMPRODUCT(BL232:BT232, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BK503)=SUM($11:$11)-1, BL448+SUMPRODUCT(BM232:BU232, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BL503)=SUM($11:$11)-1, BM448+SUMPRODUCT(BN232:BV232, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BM503)=SUM($11:$11)-1, BN448+SUMPRODUCT(BO232:BW232, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BN503)=SUM($11:$11)-1, BO448+SUMPRODUCT(BP232:BX232, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BO503)=SUM($11:$11)-1, BP448+SUMPRODUCT(BQ232:BY232, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BP503)=SUM($11:$11)-1, BQ448+SUMPRODUCT(BR232:BZ232, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BQ503)=SUM($11:$11)-1, BR448+SUMPRODUCT(BS232:CA232, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BR503)=SUM($11:$11)-1, BS448+SUMPRODUCT(BT232:CB232, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BS503)=SUM($11:$11)-1, BT448+SUMPRODUCT(BU232:CC232, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BT503)=SUM($11:$11)-1, BU448+SUMPRODUCT(BV232:CD232, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BU503)=SUM($11:$11)-1, BV448+SUMPRODUCT(BW232:CE232, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BV503)=SUM($11:$11)-1, BW448+SUMPRODUCT(BX232:CF232, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BW503)=SUM($11:$11)-1, BX448+SUMPRODUCT(BY232:CG232, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BX503)=SUM($11:$11)-1, BY448+SUMPRODUCT(BZ232:CH232, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BY503)=SUM($11:$11)-1, BZ448+SUMPRODUCT(CA232:CI232, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:BZ503)=SUM($11:$11)-1, CA448+SUMPRODUCT(CB232:CJ232, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CA503)=SUM($11:$11)-1, CB448+SUMPRODUCT(CC232:CK232, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CB503)=SUM($11:$11)-1, CC448+SUMPRODUCT(CD232:CL232, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CC503)=SUM($11:$11)-1, CD448+SUMPRODUCT(CE232:CM232, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CD503)=SUM($11:$11)-1, CE448+SUMPRODUCT(CF232:CN232, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CE503)=SUM($11:$11)-1, CF448+SUMPRODUCT(CG232:CO232, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CF503)=SUM($11:$11)-1, CG448+SUMPRODUCT(CH232:CP232, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CG503)=SUM($11:$11)-1, CH448+SUMPRODUCT(CI232:CQ232, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CH503)=SUM($11:$11)-1, CI448+SUMPRODUCT(CJ232:CR232, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CI503)=SUM($11:$11)-1, CJ448+SUMPRODUCT(CK232:CS232, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CJ503)=SUM($11:$11)-1, CK448+SUMPRODUCT(CL232:CT232, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CK503)=SUM($11:$11)-1, CL448+SUMPRODUCT(CM232:CU232, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CL503)=SUM($11:$11)-1, CM448+SUMPRODUCT(CN232:CV232, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CM503)=SUM($11:$11)-1, CN448+SUMPRODUCT(CO232:CW232, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G503:CN503)=SUM($11:$11)-1, CO448+SUMPRODUCT(CP232:CX232, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,"In-house software",null,null,{"$f":"IF(COUNTA($G504:G504)=SUM($11:$11)-1, H449+SUMPRODUCT(I233:Q233, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:H504)=SUM($11:$11)-1, I449+SUMPRODUCT(J233:R233, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:I504)=SUM($11:$11)-1, J449+SUMPRODUCT(K233:S233, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:J504)=SUM($11:$11)-1, K449+SUMPRODUCT(L233:T233, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:K504)=SUM($11:$11)-1, L449+SUMPRODUCT(M233:U233, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G504:L504)=SUM($11:$11)-1, M449+SUMPRODUCT(N233:V233, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:M504)=SUM($11:$11)-1, N449+SUMPRODUCT(O233:W233, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:N504)=SUM($11:$11)-1, O449+SUMPRODUCT(P233:X233, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:O504)=SUM($11:$11)-1, P449+SUMPRODUCT(Q233:Y233, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:P504)=SUM($11:$11)-1, Q449+SUMPRODUCT(R233:Z233, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:Q504)=SUM($11:$11)-1, R449+SUMPRODUCT(S233:AA233, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:R504)=SUM($11:$11)-1, S449+SUMPRODUCT(T233:AB233, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:S504)=SUM($11:$11)-1, T449+SUMPRODUCT(U233:AC233, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:T504)=SUM($11:$11)-1, U449+SUMPRODUCT(V233:AD233, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:U504)=SUM($11:$11)-1, V449+SUMPRODUCT(W233:AE233, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:V504)=SUM($11:$11)-1, W449+SUMPRODUCT(X233:AF233, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:W504)=SUM($11:$11)-1, X449+SUMPRODUCT(Y233:AG233, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:X504)=SUM($11:$11)-1, Y449+SUMPRODUCT(Z233:AH233, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:Y504)=SUM($11:$11)-1, Z449+SUMPRODUCT(AA233:AI233, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:Z504)=SUM($11:$11)-1, AA449+SUMPRODUCT(AB233:AJ233, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AA504)=SUM($11:$11)-1, AB449+SUMPRODUCT(AC233:AK233, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AB504)=SUM($11:$11)-1, AC449+SUMPRODUCT(AD233:AL233, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AC504)=SUM($11:$11)-1, AD449+SUMPRODUCT(AE233:AM233, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AD504)=SUM($11:$11)-1, AE449+SUMPRODUCT(AF233:AN233, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AE504)=SUM($11:$11)-1, AF449+SUMPRODUCT(AG233:AO233, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AF504)=SUM($11:$11)-1, AG449+SUMPRODUCT(AH233:AP233, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AG504)=SUM($11:$11)-1, AH449+SUMPRODUCT(AI233:AQ233, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AH504)=SUM($11:$11)-1, AI449+SUMPRODUCT(AJ233:AR233, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AI504)=SUM($11:$11)-1, AJ449+SUMPRODUCT(AK233:AS233, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AJ504)=SUM($11:$11)-1, AK449+SUMPRODUCT(AL233:AT233, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AK504)=SUM($11:$11)-1, AL449+SUMPRODUCT(AM233:AU233, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AL504)=SUM($11:$11)-1, AM449+SUMPRODUCT(AN233:AV233, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AM504)=SUM($11:$11)-1, AN449+SUMPRODUCT(AO233:AW233, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AN504)=SUM($11:$11)-1, AO449+SUMPRODUCT(AP233:AX233, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AO504)=SUM($11:$11)-1, AP449+SUMPRODUCT(AQ233:AY233, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AP504)=SUM($11:$11)-1, AQ449+SUMPRODUCT(AR233:AZ233, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AQ504)=SUM($11:$11)-1, AR449+SUMPRODUCT(AS233:BA233, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AR504)=SUM($11:$11)-1, AS449+SUMPRODUCT(AT233:BB233, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AS504)=SUM($11:$11)-1, AT449+SUMPRODUCT(AU233:BC233, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AT504)=SUM($11:$11)-1, AU449+SUMPRODUCT(AV233:BD233, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AU504)=SUM($11:$11)-1, AV449+SUMPRODUCT(AW233:BE233, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AV504)=SUM($11:$11)-1, AW449+SUMPRODUCT(AX233:BF233, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AW504)=SUM($11:$11)-1, AX449+SUMPRODUCT(AY233:BG233, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AX504)=SUM($11:$11)-1, AY449+SUMPRODUCT(AZ233:BH233, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AY504)=SUM($11:$11)-1, AZ449+SUMPRODUCT(BA233:BI233, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:AZ504)=SUM($11:$11)-1, BA449+SUMPRODUCT(BB233:BJ233, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BA504)=SUM($11:$11)-1, BB449+SUMPRODUCT(BC233:BK233, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BB504)=SUM($11:$11)-1, BC449+SUMPRODUCT(BD233:BL233, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BC504)=SUM($11:$11)-1, BD449+SUMPRODUCT(BE233:BM233, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BD504)=SUM($11:$11)-1, BE449+SUMPRODUCT(BF233:BN233, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BE504)=SUM($11:$11)-1, BF449+SUMPRODUCT(BG233:BO233, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BF504)=SUM($11:$11)-1, BG449+SUMPRODUCT(BH233:BP233, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BG504)=SUM($11:$11)-1, BH449+SUMPRODUCT(BI233:BQ233, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BH504)=SUM($11:$11)-1, BI449+SUMPRODUCT(BJ233:BR233, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BI504)=SUM($11:$11)-1, BJ449+SUMPRODUCT(BK233:BS233, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BJ504)=SUM($11:$11)-1, BK449+SUMPRODUCT(BL233:BT233, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BK504)=SUM($11:$11)-1, BL449+SUMPRODUCT(BM233:BU233, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BL504)=SUM($11:$11)-1, BM449+SUMPRODUCT(BN233:BV233, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BM504)=SUM($11:$11)-1, BN449+SUMPRODUCT(BO233:BW233, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BN504)=SUM($11:$11)-1, BO449+SUMPRODUCT(BP233:BX233, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BO504)=SUM($11:$11)-1, BP449+SUMPRODUCT(BQ233:BY233, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BP504)=SUM($11:$11)-1, BQ449+SUMPRODUCT(BR233:BZ233, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BQ504)=SUM($11:$11)-1, BR449+SUMPRODUCT(BS233:CA233, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BR504)=SUM($11:$11)-1, BS449+SUMPRODUCT(BT233:CB233, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BS504)=SUM($11:$11)-1, BT449+SUMPRODUCT(BU233:CC233, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BT504)=SUM($11:$11)-1, BU449+SUMPRODUCT(BV233:CD233, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BU504)=SUM($11:$11)-1, BV449+SUMPRODUCT(BW233:CE233, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BV504)=SUM($11:$11)-1, BW449+SUMPRODUCT(BX233:CF233, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BW504)=SUM($11:$11)-1, BX449+SUMPRODUCT(BY233:CG233, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BX504)=SUM($11:$11)-1, BY449+SUMPRODUCT(BZ233:CH233, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BY504)=SUM($11:$11)-1, BZ449+SUMPRODUCT(CA233:CI233, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:BZ504)=SUM($11:$11)-1, CA449+SUMPRODUCT(CB233:CJ233, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CA504)=SUM($11:$11)-1, CB449+SUMPRODUCT(CC233:CK233, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CB504)=SUM($11:$11)-1, CC449+SUMPRODUCT(CD233:CL233, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CC504)=SUM($11:$11)-1, CD449+SUMPRODUCT(CE233:CM233, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CD504)=SUM($11:$11)-1, CE449+SUMPRODUCT(CF233:CN233, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CE504)=SUM($11:$11)-1, CF449+SUMPRODUCT(CG233:CO233, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CF504)=SUM($11:$11)-1, CG449+SUMPRODUCT(CH233:CP233, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CG504)=SUM($11:$11)-1, CH449+SUMPRODUCT(CI233:CQ233, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CH504)=SUM($11:$11)-1, CI449+SUMPRODUCT(CJ233:CR233, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CI504)=SUM($11:$11)-1, CJ449+SUMPRODUCT(CK233:CS233, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CJ504)=SUM($11:$11)-1, CK449+SUMPRODUCT(CL233:CT233, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CK504)=SUM($11:$11)-1, CL449+SUMPRODUCT(CM233:CU233, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CL504)=SUM($11:$11)-1, CM449+SUMPRODUCT(CN233:CV233, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CM504)=SUM($11:$11)-1, CN449+SUMPRODUCT(CO233:CW233, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G504:CN504)=SUM($11:$11)-1, CO449+SUMPRODUCT(CP233:CX233, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,"Equity raising costs",null,null,{"$f":"IF(COUNTA($G505:G505)=SUM($11:$11)-1, H450+SUMPRODUCT(I234:Q234, 1/I$14:Q$14)*H$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:H505)=SUM($11:$11)-1, I450+SUMPRODUCT(J234:R234, 1/J$14:R$14)*I$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:I505)=SUM($11:$11)-1, J450+SUMPRODUCT(K234:S234, 1/K$14:S$14)*J$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:J505)=SUM($11:$11)-1, K450+SUMPRODUCT(L234:T234, 1/L$14:T$14)*K$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:K505)=SUM($11:$11)-1, L450+SUMPRODUCT(M234:U234, 1/M$14:U$14)*L$14, \"\")","v":0},{"$f":"IF(COUNTA($G505:L505)=SUM($11:$11)-1, M450+SUMPRODUCT(N234:V234, 1/N$14:V$14)*M$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:M505)=SUM($11:$11)-1, N450+SUMPRODUCT(O234:W234, 1/O$14:W$14)*N$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:N505)=SUM($11:$11)-1, O450+SUMPRODUCT(P234:X234, 1/P$14:X$14)*O$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:O505)=SUM($11:$11)-1, P450+SUMPRODUCT(Q234:Y234, 1/Q$14:Y$14)*P$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:P505)=SUM($11:$11)-1, Q450+SUMPRODUCT(R234:Z234, 1/R$14:Z$14)*Q$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:Q505)=SUM($11:$11)-1, R450+SUMPRODUCT(S234:AA234, 1/S$14:AA$14)*R$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:R505)=SUM($11:$11)-1, S450+SUMPRODUCT(T234:AB234, 1/T$14:AB$14)*S$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:S505)=SUM($11:$11)-1, T450+SUMPRODUCT(U234:AC234, 1/U$14:AC$14)*T$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:T505)=SUM($11:$11)-1, U450+SUMPRODUCT(V234:AD234, 1/V$14:AD$14)*U$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:U505)=SUM($11:$11)-1, V450+SUMPRODUCT(W234:AE234, 1/W$14:AE$14)*V$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:V505)=SUM($11:$11)-1, W450+SUMPRODUCT(X234:AF234, 1/X$14:AF$14)*W$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:W505)=SUM($11:$11)-1, X450+SUMPRODUCT(Y234:AG234, 1/Y$14:AG$14)*X$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:X505)=SUM($11:$11)-1, Y450+SUMPRODUCT(Z234:AH234, 1/Z$14:AH$14)*Y$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:Y505)=SUM($11:$11)-1, Z450+SUMPRODUCT(AA234:AI234, 1/AA$14:AI$14)*Z$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:Z505)=SUM($11:$11)-1, AA450+SUMPRODUCT(AB234:AJ234, 1/AB$14:AJ$14)*AA$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AA505)=SUM($11:$11)-1, AB450+SUMPRODUCT(AC234:AK234, 1/AC$14:AK$14)*AB$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AB505)=SUM($11:$11)-1, AC450+SUMPRODUCT(AD234:AL234, 1/AD$14:AL$14)*AC$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AC505)=SUM($11:$11)-1, AD450+SUMPRODUCT(AE234:AM234, 1/AE$14:AM$14)*AD$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AD505)=SUM($11:$11)-1, AE450+SUMPRODUCT(AF234:AN234, 1/AF$14:AN$14)*AE$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AE505)=SUM($11:$11)-1, AF450+SUMPRODUCT(AG234:AO234, 1/AG$14:AO$14)*AF$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AF505)=SUM($11:$11)-1, AG450+SUMPRODUCT(AH234:AP234, 1/AH$14:AP$14)*AG$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AG505)=SUM($11:$11)-1, AH450+SUMPRODUCT(AI234:AQ234, 1/AI$14:AQ$14)*AH$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AH505)=SUM($11:$11)-1, AI450+SUMPRODUCT(AJ234:AR234, 1/AJ$14:AR$14)*AI$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AI505)=SUM($11:$11)-1, AJ450+SUMPRODUCT(AK234:AS234, 1/AK$14:AS$14)*AJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AJ505)=SUM($11:$11)-1, AK450+SUMPRODUCT(AL234:AT234, 1/AL$14:AT$14)*AK$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AK505)=SUM($11:$11)-1, AL450+SUMPRODUCT(AM234:AU234, 1/AM$14:AU$14)*AL$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AL505)=SUM($11:$11)-1, AM450+SUMPRODUCT(AN234:AV234, 1/AN$14:AV$14)*AM$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AM505)=SUM($11:$11)-1, AN450+SUMPRODUCT(AO234:AW234, 1/AO$14:AW$14)*AN$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AN505)=SUM($11:$11)-1, AO450+SUMPRODUCT(AP234:AX234, 1/AP$14:AX$14)*AO$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AO505)=SUM($11:$11)-1, AP450+SUMPRODUCT(AQ234:AY234, 1/AQ$14:AY$14)*AP$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AP505)=SUM($11:$11)-1, AQ450+SUMPRODUCT(AR234:AZ234, 1/AR$14:AZ$14)*AQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AQ505)=SUM($11:$11)-1, AR450+SUMPRODUCT(AS234:BA234, 1/AS$14:BA$14)*AR$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AR505)=SUM($11:$11)-1, AS450+SUMPRODUCT(AT234:BB234, 1/AT$14:BB$14)*AS$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AS505)=SUM($11:$11)-1, AT450+SUMPRODUCT(AU234:BC234, 1/AU$14:BC$14)*AT$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AT505)=SUM($11:$11)-1, AU450+SUMPRODUCT(AV234:BD234, 1/AV$14:BD$14)*AU$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AU505)=SUM($11:$11)-1, AV450+SUMPRODUCT(AW234:BE234, 1/AW$14:BE$14)*AV$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AV505)=SUM($11:$11)-1, AW450+SUMPRODUCT(AX234:BF234, 1/AX$14:BF$14)*AW$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AW505)=SUM($11:$11)-1, AX450+SUMPRODUCT(AY234:BG234, 1/AY$14:BG$14)*AX$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AX505)=SUM($11:$11)-1, AY450+SUMPRODUCT(AZ234:BH234, 1/AZ$14:BH$14)*AY$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AY505)=SUM($11:$11)-1, AZ450+SUMPRODUCT(BA234:BI234, 1/BA$14:BI$14)*AZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:AZ505)=SUM($11:$11)-1, BA450+SUMPRODUCT(BB234:BJ234, 1/BB$14:BJ$14)*BA$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BA505)=SUM($11:$11)-1, BB450+SUMPRODUCT(BC234:BK234, 1/BC$14:BK$14)*BB$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BB505)=SUM($11:$11)-1, BC450+SUMPRODUCT(BD234:BL234, 1/BD$14:BL$14)*BC$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BC505)=SUM($11:$11)-1, BD450+SUMPRODUCT(BE234:BM234, 1/BE$14:BM$14)*BD$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BD505)=SUM($11:$11)-1, BE450+SUMPRODUCT(BF234:BN234, 1/BF$14:BN$14)*BE$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BE505)=SUM($11:$11)-1, BF450+SUMPRODUCT(BG234:BO234, 1/BG$14:BO$14)*BF$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BF505)=SUM($11:$11)-1, BG450+SUMPRODUCT(BH234:BP234, 1/BH$14:BP$14)*BG$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BG505)=SUM($11:$11)-1, BH450+SUMPRODUCT(BI234:BQ234, 1/BI$14:BQ$14)*BH$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BH505)=SUM($11:$11)-1, BI450+SUMPRODUCT(BJ234:BR234, 1/BJ$14:BR$14)*BI$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BI505)=SUM($11:$11)-1, BJ450+SUMPRODUCT(BK234:BS234, 1/BK$14:BS$14)*BJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BJ505)=SUM($11:$11)-1, BK450+SUMPRODUCT(BL234:BT234, 1/BL$14:BT$14)*BK$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BK505)=SUM($11:$11)-1, BL450+SUMPRODUCT(BM234:BU234, 1/BM$14:BU$14)*BL$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BL505)=SUM($11:$11)-1, BM450+SUMPRODUCT(BN234:BV234, 1/BN$14:BV$14)*BM$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BM505)=SUM($11:$11)-1, BN450+SUMPRODUCT(BO234:BW234, 1/BO$14:BW$14)*BN$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BN505)=SUM($11:$11)-1, BO450+SUMPRODUCT(BP234:BX234, 1/BP$14:BX$14)*BO$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BO505)=SUM($11:$11)-1, BP450+SUMPRODUCT(BQ234:BY234, 1/BQ$14:BY$14)*BP$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BP505)=SUM($11:$11)-1, BQ450+SUMPRODUCT(BR234:BZ234, 1/BR$14:BZ$14)*BQ$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BQ505)=SUM($11:$11)-1, BR450+SUMPRODUCT(BS234:CA234, 1/BS$14:CA$14)*BR$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BR505)=SUM($11:$11)-1, BS450+SUMPRODUCT(BT234:CB234, 1/BT$14:CB$14)*BS$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BS505)=SUM($11:$11)-1, BT450+SUMPRODUCT(BU234:CC234, 1/BU$14:CC$14)*BT$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BT505)=SUM($11:$11)-1, BU450+SUMPRODUCT(BV234:CD234, 1/BV$14:CD$14)*BU$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BU505)=SUM($11:$11)-1, BV450+SUMPRODUCT(BW234:CE234, 1/BW$14:CE$14)*BV$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BV505)=SUM($11:$11)-1, BW450+SUMPRODUCT(BX234:CF234, 1/BX$14:CF$14)*BW$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BW505)=SUM($11:$11)-1, BX450+SUMPRODUCT(BY234:CG234, 1/BY$14:CG$14)*BX$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BX505)=SUM($11:$11)-1, BY450+SUMPRODUCT(BZ234:CH234, 1/BZ$14:CH$14)*BY$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BY505)=SUM($11:$11)-1, BZ450+SUMPRODUCT(CA234:CI234, 1/CA$14:CI$14)*BZ$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:BZ505)=SUM($11:$11)-1, CA450+SUMPRODUCT(CB234:CJ234, 1/CB$14:CJ$14)*CA$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CA505)=SUM($11:$11)-1, CB450+SUMPRODUCT(CC234:CK234, 1/CC$14:CK$14)*CB$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CB505)=SUM($11:$11)-1, CC450+SUMPRODUCT(CD234:CL234, 1/CD$14:CL$14)*CC$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CC505)=SUM($11:$11)-1, CD450+SUMPRODUCT(CE234:CM234, 1/CE$14:CM$14)*CD$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CD505)=SUM($11:$11)-1, CE450+SUMPRODUCT(CF234:CN234, 1/CF$14:CN$14)*CE$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CE505)=SUM($11:$11)-1, CF450+SUMPRODUCT(CG234:CO234, 1/CG$14:CO$14)*CF$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CF505)=SUM($11:$11)-1, CG450+SUMPRODUCT(CH234:CP234, 1/CH$14:CP$14)*CG$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CG505)=SUM($11:$11)-1, CH450+SUMPRODUCT(CI234:CQ234, 1/CI$14:CQ$14)*CH$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CH505)=SUM($11:$11)-1, CI450+SUMPRODUCT(CJ234:CR234, 1/CJ$14:CR$14)*CI$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CI505)=SUM($11:$11)-1, CJ450+SUMPRODUCT(CK234:CS234, 1/CK$14:CS$14)*CJ$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CJ505)=SUM($11:$11)-1, CK450+SUMPRODUCT(CL234:CT234, 1/CL$14:CT$14)*CK$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CK505)=SUM($11:$11)-1, CL450+SUMPRODUCT(CM234:CU234, 1/CM$14:CU$14)*CL$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CL505)=SUM($11:$11)-1, CM450+SUMPRODUCT(CN234:CV234, 1/CN$14:CV$14)*CM$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CM505)=SUM($11:$11)-1, CN450+SUMPRODUCT(CO234:CW234, 1/CO$14:CW$14)*CN$14, \"\")","v":""},{"$f":"IF(COUNTA($G505:CN505)=SUM($11:$11)-1, CO450+SUMPRODUCT(CP234:CX234, 1/CP$14:CX$14)*CO$14, \"\")","v":""}]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H$456:H$505)","v":0},{"$f":"SUM(I$456:I$505)","v":0},0,0,159.98813268744348,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU$456:BU$505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB input","index":2,"n_rows":495,"n_cols":93,"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,{"$f":"IF('Capital base input'!$F$8=$F$8, 'Capital base input'!$F$8, $F$8)&\" - TAB input - Gas TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Amadeus - TAB input - Gas TNSP RFM - Depreciation tracking module - version 1"},null,null,null,null,"Input cells in blue"]
[]
[null,null,null,null,"Year",{"$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$9-2)","v":"2019-20"},{"$f":"IF(LEN(F4)>4,CONCATENATE(LEFT(F4,4)+1&\"-\"&IF(RIGHT(F4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F4, 2)=\"99\", \"00\", RIGHT(F4,2)+1)),F4+1)","v":"2020-21"},{"$f":"IF(LEN(G4)>4,CONCATENATE(LEFT(G4,4)+1&\"-\"&IF(RIGHT(G4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G4, 2)=\"99\", \"00\", RIGHT(G4,2)+1)),G4+1)","v":"2021-22"},"2022-23","2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85",{"$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":"2085-86"},"2086-87","2087-88","2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-00","2100-01","2101-02","2102-03","2103-04","2104-05","2105-06","2106-07"]
[]
[null,null,null,"General information"]
[]
[null,null,null,null,"Business name",{"$f":"'Capital base input'!$F$8","v":"Amadeus"}]
[null,null,null,null,"First regulatory year for tracking",null,null,{"$f":"'Capital base input'!H9","v":"2021-22"},{"$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$9), \"Input for next period\", \"\")","v":"Input for next period"},{"$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$9), \"Input for next period\", \"\")","v":""},{"$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$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CE$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CF$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CG$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CH$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CI$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CJ$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CK$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CL$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CM$9), \"Input for next period\", \"\")","v":""},{"$f":"IF(SUM($11:$11)=COUNTA($H$9:CN$9), \"Input for next period\", \"\")","v":""}]
[null,null,null,null,"Regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(H$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(H$4, 'Capital base input'!$4:$4, 0))), \"\")","v":"2021-26"},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(I$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(I$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(J$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(J$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(K$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(K$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(L$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(L$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(M$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(M$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(N$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(N$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(O$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(O$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(P$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(P$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(Q$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(Q$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(R$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(R$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(S$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(S$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(T$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(T$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(U$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(U$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(V$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(V$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(W$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(W$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(X$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(X$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(Y$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(Y$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(Z$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(Z$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AA$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AA$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AB$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AB$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AC$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AC$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AD$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AD$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AE$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AE$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AF$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AF$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AG$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AG$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AH$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AH$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AI$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AI$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AJ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AJ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AK$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AK$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AL$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AL$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AM$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AM$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AN$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AN$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AO$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AO$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AP$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AP$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AQ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AQ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AR$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AR$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AS$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AS$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AT$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AT$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AU$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AU$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AV$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AV$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AW$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AW$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AX$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AX$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AY$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AY$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(AZ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(AZ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BA$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BA$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BB$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BB$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BC$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BC$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BD$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BD$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BE$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BE$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BF$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BF$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BG$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BG$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BH$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BH$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BI$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BI$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BJ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BJ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BK$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BK$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BL$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BL$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BM$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BM$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BN$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BN$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BO$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BO$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BP$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BP$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BQ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BQ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BR$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BR$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BS$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BS$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BT$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BT$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BU$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BU$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BV$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BV$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BW$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BW$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BX$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BX$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BY$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BY$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(BZ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(BZ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CA$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CA$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CB$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CB$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CC$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CC$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CD$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CD$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CE$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CE$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CF$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CF$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CG$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CG$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CH$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CH$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CI$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CI$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CJ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CJ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CK$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CK$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CL$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CL$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CM$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CM$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CN$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CN$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!10:10, MATCH(CO$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!10:10, MATCH(CO$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""}]
[null,null,null,null,"Years in regulatory period",null,null,{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(H$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(H$4, 'Capital base input'!$4:$4, 0))), \"\")","v":5},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(I$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(I$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(J$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(J$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(K$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(K$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(L$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(L$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(M$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(M$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(N$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(N$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(O$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(O$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(P$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(P$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(Q$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(Q$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(R$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(R$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(S$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(S$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(T$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(T$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(U$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(U$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(V$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(V$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(W$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(W$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(X$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(X$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(Y$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(Y$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(Z$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(Z$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AA$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AA$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AB$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AB$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AC$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AC$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AD$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AD$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AE$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AE$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AF$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AF$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AG$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AG$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AH$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AH$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AI$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AI$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AJ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AJ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AK$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AK$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AL$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AL$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AM$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AM$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AN$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AN$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AO$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AO$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AP$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AP$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AQ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AQ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AR$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AR$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AS$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AS$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AT$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AT$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AU$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AU$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AV$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AV$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AW$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AW$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AX$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AX$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AY$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AY$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(AZ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(AZ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BA$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BA$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BB$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BB$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BC$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BC$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BD$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BD$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BE$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BE$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BF$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BF$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BG$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BG$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BH$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BH$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BI$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BI$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BJ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BJ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BK$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BK$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BL$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BL$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BM$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BM$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BN$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BN$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BO$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BO$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BP$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BP$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BQ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BQ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BR$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BR$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BS$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BS$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BT$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BT$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BU$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BU$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BV$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BV$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BW$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BW$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BX$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BX$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BY$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BY$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(BZ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(BZ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CA$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CA$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CB$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CB$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CC$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CC$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CD$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CD$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CE$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CE$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CF$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CF$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CG$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CG$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CH$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CH$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CI$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CI$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CJ$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CJ$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CK$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CK$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CL$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CL$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CM$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CM$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CN$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CN$4, 'Capital base input'!$4:$4, 0))), \"\")","v":""},{"$f":"IFERROR(IF(INDEX('Capital base input'!11:11, MATCH(CO$4, 'Capital base input'!$4:$4, 0))=\"\", \"\", INDEX('Capital base input'!11:11, MATCH(CO$4, 'Capital base 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$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CE$12)<SUM($11:$11), IF(AND(CF$446:CF$495=\"\"), IF(AND(CE$13<>\"\", CF$13=\"\"), \"DV input required\", CE$12), IF(AND(OR(CF$446:CF$495=\"DV\"), CF$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CF$12)<SUM($11:$11), IF(AND(CG$446:CG$495=\"\"), IF(AND(CF$13<>\"\", CG$13=\"\"), \"DV input required\", CF$12), IF(AND(OR(CG$446:CG$495=\"DV\"), CG$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CG$12)<SUM($11:$11), IF(AND(CH$446:CH$495=\"\"), IF(AND(CG$13<>\"\", CH$13=\"\"), \"DV input required\", CG$12), IF(AND(OR(CH$446:CH$495=\"DV\"), CH$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CH$12)<SUM($11:$11), IF(AND(CI$446:CI$495=\"\"), IF(AND(CH$13<>\"\", CI$13=\"\"), \"DV input required\", CH$12), IF(AND(OR(CI$446:CI$495=\"DV\"), CI$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CI$12)<SUM($11:$11), IF(AND(CJ$446:CJ$495=\"\"), IF(AND(CI$13<>\"\", CJ$13=\"\"), \"DV input required\", CI$12), IF(AND(OR(CJ$446:CJ$495=\"DV\"), CJ$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CJ$12)<SUM($11:$11), IF(AND(CK$446:CK$495=\"\"), IF(AND(CJ$13<>\"\", CK$13=\"\"), \"DV input required\", CJ$12), IF(AND(OR(CK$446:CK$495=\"DV\"), CK$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CK$12)<SUM($11:$11), IF(AND(CL$446:CL$495=\"\"), IF(AND(CK$13<>\"\", CL$13=\"\"), \"DV input required\", CK$12), IF(AND(OR(CL$446:CL$495=\"DV\"), CL$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CL$12)<SUM($11:$11), IF(AND(CM$446:CM$495=\"\"), IF(AND(CL$13<>\"\", CM$13=\"\"), \"DV input required\", CL$12), IF(AND(OR(CM$446:CM$495=\"DV\"), CM$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CM$12)<SUM($11:$11), IF(AND(CN$446:CN$495=\"\"), IF(AND(CM$13<>\"\", CN$13=\"\"), \"DV input required\", CM$12), IF(AND(OR(CN$446:CN$495=\"DV\"), CN$13=\"\"), \"DV input required\", \"\")), \"\")","v":""},{"$f":"IF(COUNTA($H$12:CN$12)<SUM($11:$11), IF(AND(CO$446:CO$495=\"\"), IF(AND(CN$13<>\"\", CO$13=\"\"), \"DV input required\", CN$12), IF(AND(OR(CO$446:CO$495=\"DV\"), CO$13=\"\"), \"DV input required\", \"\")), \"\")","v":""}]
[null,null,null,null,"Diminishing value multiplier",null,2,2,2,2,2,2]
[]
[null,null,null,"Starting TAB and actual gross capex - As commissioned ($m, nominal)"]
[null,null,null,null,"Asset class",null,{"$f":"\"TAB (opening as at \"&$H$4&\")\"","v":"TAB (opening as at 2021-22)"},{"$f":"\"Actual gross capex (\"&H$4&\")\"","v":"Actual gross capex (2021-22)"},{"$f":"IF(COUNTA($H$16:H$16)<SUM($11:$11), \"Actual gross capex (\"&I$4&\")\", \"\")","v":"Actual gross capex (2022-23)"},{"$f":"IF(COUNTA($H$16:I$16)<SUM($11:$11), \"Actual gross capex (\"&J$4&\")\", \"\")","v":"Actual gross capex (2023-24)"},{"$f":"IF(COUNTA($H$16:J$16)<SUM($11:$11), \"Actual gross capex (\"&K$4&\")\", \"\")","v":"Actual gross capex (2024-25)"},{"$f":"IF(COUNTA($H$16:K$16)<SUM($11:$11), \"Actual gross capex (\"&L$4&\")\", \"\")","v":"Actual gross capex (2025-26)"},{"$f":"IF(COUNTA($H$16:L$16)<SUM($11:$11), \"Actual gross capex (\"&M$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:M$16)<SUM($11:$11), \"Actual gross capex (\"&N$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:N$16)<SUM($11:$11), \"Actual gross capex (\"&O$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:O$16)<SUM($11:$11), \"Actual gross capex (\"&P$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:P$16)<SUM($11:$11), \"Actual gross capex (\"&Q$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:Q$16)<SUM($11:$11), \"Actual gross capex (\"&R$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:R$16)<SUM($11:$11), \"Actual gross capex (\"&S$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:S$16)<SUM($11:$11), \"Actual gross capex (\"&T$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:T$16)<SUM($11:$11), \"Actual gross capex (\"&U$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:U$16)<SUM($11:$11), \"Actual gross capex (\"&V$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:V$16)<SUM($11:$11), \"Actual gross capex (\"&W$4&\")\", \"\")","v":""},{"$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$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CE$16)<SUM($11:$11), \"Actual gross capex (\"&CF$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CF$16)<SUM($11:$11), \"Actual gross capex (\"&CG$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CG$16)<SUM($11:$11), \"Actual gross capex (\"&CH$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CH$16)<SUM($11:$11), \"Actual gross capex (\"&CI$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CI$16)<SUM($11:$11), \"Actual gross capex (\"&CJ$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CJ$16)<SUM($11:$11), \"Actual gross capex (\"&CK$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CK$16)<SUM($11:$11), \"Actual gross capex (\"&CL$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CL$16)<SUM($11:$11), \"Actual gross capex (\"&CM$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CM$16)<SUM($11:$11), \"Actual gross capex (\"&CN$4&\")\", \"\")","v":""},{"$f":"IF(COUNTA($H$16:CN$16)<SUM($11:$11), \"Actual gross capex (\"&CO$4&\")\", \"\")","v":""}]
[]
[null,null,null,1,{"$f":"'Capital base input'!E24","v":"Pipelines"},null,19.782002999428784,2.17380036,0.64307510999999995,0,2.4889199118295378,2.0215277999999999,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E18, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,2,{"$f":"'Capital base input'!E25","v":"Compressors"},null,0,0,0,0,0,0,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E19, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,3,{"$f":"'Capital base input'!E26","v":"Meter Station "},null,11.478482766042106,1.6154885099999996,0.98626051000000003,0,0.4660323291697282,0.56921967000000007,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E20, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,4,{"$f":"'Capital base input'!E27","v":"SCADA"},null,1.2153752419651243,0,0.82158449,0,0,0,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E21, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,5,{"$f":"'Capital base input'!E28","v":"O&M Facilities"},null,8.7984031912379983,1.8734460012352758,3.5322718700015154,0.52309053405260264,2.7278508064497613,2.5301250906994994,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E22, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,6,{"$f":"'Capital base input'!E29","v":"Buildings"},null,0,0,3.38763879,0,8.553050986531989E-2,8.8695138730336701E-2,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E23, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,7,{"$f":"'Capital base input'!E30","v":"Land and Easement"},null,0,0,0,0,0,0,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E24, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,8,{"$f":"'Capital base input'!E31","v":"Corporate Assets (IT)"},null,0,0,0,0,0,0,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E25, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,9,{"$f":"'Capital base input'!E32","v":"Leased Assets"},null,3.8573301539999996,0,0,0,0,0,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E26, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,10,{"$f":"'Capital base input'!E33","v":"Leased assets post 2021"},null,0,0.13027716714998125,0.23283063707005647,3.5562919229244301,0.24852688610696214,0.25816350399249682,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E27, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,11,{"$f":"'Capital base input'!E34","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E28, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,12,{"$f":"'Capital base input'!E35","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E29, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,13,{"$f":"'Capital base input'!E36","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E30, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,14,{"$f":"'Capital base input'!E37","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E31, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,15,{"$f":"'Capital base input'!E38","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E32, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,16,{"$f":"'Capital base input'!E39","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E33, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,17,{"$f":"'Capital base input'!E40","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E34, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,18,{"$f":"'Capital base input'!E41","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E35, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,19,{"$f":"'Capital base input'!E42","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E36, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,20,{"$f":"'Capital base input'!E43","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E37, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,21,{"$f":"'Capital base input'!E44","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E38, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,22,{"$f":"'Capital base input'!E45","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E39, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,23,{"$f":"'Capital base input'!E46","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E40, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,24,{"$f":"'Capital base input'!E47","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E41, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,25,{"$f":"'Capital base input'!E48","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E42, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,26,{"$f":"'Capital base input'!E49","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E43, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,27,{"$f":"'Capital base input'!E50","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E44, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,28,{"$f":"'Capital base input'!E51","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E45, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,29,{"$f":"'Capital base input'!E52","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E46, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,30,{"$f":"'Capital base input'!E53","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E47, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,31,{"$f":"'Capital base input'!E54","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E48, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,32,{"$f":"'Capital base input'!E55","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E49, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,33,{"$f":"'Capital base input'!E56","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E50, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,34,{"$f":"'Capital base input'!E57","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E51, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,35,{"$f":"'Capital base input'!E58","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E52, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,36,{"$f":"'Capital base input'!E59","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E53, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,37,{"$f":"'Capital base input'!E60","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E54, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,38,{"$f":"'Capital base input'!E61","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E55, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,39,{"$f":"'Capital base input'!E62","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E56, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,40,{"$f":"'Capital base input'!E63","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E57, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,41,{"$f":"'Capital base input'!E64","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E58, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,42,{"$f":"'Capital base input'!E65","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E59, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,43,{"$f":"'Capital base input'!E66","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E60, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,44,{"$f":"'Capital base input'!E67","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E61, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,45,{"$f":"'Capital base input'!E68","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E62, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,46,{"$f":"'Capital base input'!E69","v":0},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E63, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,47,{"$f":"'Capital base input'!E70","v":"Spare straight-line tax asset class"},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E64, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,48,{"$f":"'Capital base input'!E71","v":"Buildings "},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E65, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,49,{"$f":"'Capital base input'!E72","v":"In-house software"},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E66, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,50,{"$f":"'Capital base input'!E73","v":"Equity raising costs"},null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$24:$XFD$73, MATCH($E67, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Total",null,{"$f":"SUM(G18:G67)","v":45.131594352674014},{"$f":"SUM(H18:H67)","v":5.7930120383852568},9.6036614070715736,4.0793824569770329,6.0168604434213098,5.4677312034223338,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT18:BT67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual immediately expensed capex - As commissioned ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual immediately expensed capex (\" & H$4 & \")\")","v":"Actual immediately expensed capex (2021-22)"},{"$f":"IF(I$16=\"\", \"\", \"Actual immediately expensed capex (\" & I$4 & \")\")","v":"Actual immediately expensed capex (2022-23)"},"Actual immediately expensed capex (2023-24)","Actual immediately expensed capex (2024-25)","Actual immediately expensed capex (2025-26)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual immediately expensed capex (\" & BU$4 & \")\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,{"$f":"E18","v":"Pipelines"},null,null,0.72276769000000018,1.0359539,1.655E-3,0,0]
[null,null,null,null,"Compressors",null,null,0,0,0,0,0]
[null,null,null,null,"Meter Station ",null,null,-0.59626889000000005,0.23193072000000003,1.637E-3,0,0]
[null,null,null,null,"SCADA",null,null,1.8932700000000001E-3,7.2923719999999997E-2,8.6700000000000004E-4,0,0]
[null,null,null,null,"O&M Facilities",null,null,0.31487816952661907,0.21514969401115944,2.0511999999999999E-2,0,0]
[null,null,null,null,"Buildings",null,null,4.2320290000000003E-2,6.092711E-2,0,0,0]
[null,null,null,null,"Land and Easement",null,null,0,0,0,0,0]
[null,null,null,null,"Corporate Assets (IT)"]
[null,null,null,null,"Leased Assets"]
[null,null,null,null,"Leased assets post 2021"]
[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,{"$f":"E50","v":0}]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class"]
[null,null,null,null,"Buildings "]
[null,null,null,null,"In-house software"]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,"Total",null,null,{"$f":"SUM(H72:H121)","v":0.48559052952661919},1.6168851440111593,2.4670999999999998E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS72:BS121)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual asset disposals - As de-commissioned ($m, nominal)"]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H$16=\"\", \"\", \"Actual asset disposals \n(\" & H$4 & \")\")","v":"Actual asset disposals \n(2021-22)"},{"$f":"IF(I$16=\"\", \"\", \"Actual asset disposals \n(\" & I$4 & \")\")","v":"Actual asset disposals \n(2022-23)"},"Actual asset disposals \n(2023-24)","Actual asset disposals \n(2024-25)","Actual asset disposals \n(2025-26)","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$16=\"\", \"\", \"Actual asset disposals \n(\" & BU$4 & \")\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Compressors",null,null,0,0,0,0,0,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E127, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"SCADA",null,null,0,0,0,0,0,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E129, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Land and Easement",null,null,0,0,0,0,0,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E132, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Leased Assets",null,null,0,0,0,0,0,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E134, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E138, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E141, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E143, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E144, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E148, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E151, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E154, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E157, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E160, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E161, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E163, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E166, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E170, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Spare straight-line tax asset class",null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E172, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Equity raising costs",null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$78:$XFD$127, MATCH($E175, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,{"$f":"\"TAB remaining life (as at \n\"&$G$4&\")\"","v":"TAB remaining life (as at \n2020-21)"},{"$f":"IF(H$10<>\"\", \"Tax standard life (\"&H$10&\")\", \"\")","v":"Tax standard life (2021-26)"},{"$f":"IF(I$10<>\"\", \"Tax standard life (\"&I$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"Tax standard life (\"&BU$10&\")\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Compressors",null,"n/a",20]
[null,null,null,null,"Meter Station ",null,15.329160418690115,20]
[null,null,null,null,"Buildings",null,"n/a",40]
[null,null,null,null,"Leased Assets",null,11.36959320848899,"n/a"]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Spare straight-line tax asset class"]
[]
[null,null,null,"Capital base standard lives (years)"]
[null,null,null,null,"Meter Station ",null,null,50,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E235, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"O&M Facilities",null,null,10,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E237, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Leased Assets",null,null,"n/a",{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E241, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E244, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E247, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E248, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E250, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E253, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E257, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E259, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E263, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E266, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E268, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E269, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E272, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E275, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E278, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"In-house software",null,null,{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(H$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(I$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(J$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(K$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(L$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$132:$XFD$181, MATCH($E281, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,{"$f":"$E$16","v":"Asset class"},null,null,{"$f":"IF(H11<1, \"Final year asset 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$4 & \")\", \"\"))","v":"Final year TAB adjustments (2025-26)"},{"$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$4 & \")\", \"\"))","v":""},{"$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$4 & \")\", \"\"))","v":""},{"$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$4 & \")\", \"\"))","v":""},{"$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$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CE$285)=SUM($H$11:CF$11)-1, \"Final year TAB adjustments (\" & CF$4 & \")\", IF(OR(CF$286:CF$335<>\"\"), \"Mid-period asset adjustment (\" & CF$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CF$285)=SUM($H$11:CG$11)-1, \"Final year TAB adjustments (\" & CG$4 & \")\", IF(OR(CG$286:CG$335<>\"\"), \"Mid-period asset adjustment (\" & CG$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CG$285)=SUM($H$11:CH$11)-1, \"Final year TAB adjustments (\" & CH$4 & \")\", IF(OR(CH$286:CH$335<>\"\"), \"Mid-period asset adjustment (\" & CH$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CH$285)=SUM($H$11:CI$11)-1, \"Final year TAB adjustments (\" & CI$4 & \")\", IF(OR(CI$286:CI$335<>\"\"), \"Mid-period asset adjustment (\" & CI$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CI$285)=SUM($H$11:CJ$11)-1, \"Final year TAB adjustments (\" & CJ$4 & \")\", IF(OR(CJ$286:CJ$335<>\"\"), \"Mid-period asset adjustment (\" & CJ$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CJ$285)=SUM($H$11:CK$11)-1, \"Final year TAB adjustments (\" & CK$4 & \")\", IF(OR(CK$286:CK$335<>\"\"), \"Mid-period asset adjustment (\" & CK$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CK$285)=SUM($H$11:CL$11)-1, \"Final year TAB adjustments (\" & CL$4 & \")\", IF(OR(CL$286:CL$335<>\"\"), \"Mid-period asset adjustment (\" & CL$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CL$285)=SUM($H$11:CM$11)-1, \"Final year TAB adjustments (\" & CM$4 & \")\", IF(OR(CM$286:CM$335<>\"\"), \"Mid-period asset adjustment (\" & CM$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CM$285)=SUM($H$11:CN$11)-1, \"Final year TAB adjustments (\" & CN$4 & \")\", IF(OR(CN$286:CN$335<>\"\"), \"Mid-period asset adjustment (\" & CN$4 & \")\", \"\"))","v":""},{"$f":"IF(COUNTA($H$285:CN$285)=SUM($H$11:CO$11)-1, \"Final year TAB adjustments (\" & CO$4 & \")\", IF(OR(CO$286:CO$335<>\"\"), \"Mid-period asset adjustment (\" & CO$4 & \")\", \"\"))","v":""}]
[null,null,null,null,{"$f":"E18","v":"Pipelines"},null,null,null,null,null,null,0]
[null,null,null,null,"O&M Facilities",null,null,null,null,null,null,-4.342715892114791]
[null,null,null,null,"Buildings",null,null,null,null,null,null,0]
[null,null,null,null,"Leased assets post 2021",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,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,"In-house software"]
[]
[null,null,null,null,{"$f":"E18","v":"Pipelines"},null,null,null,null,null,null,0]
[null,null,null,null,"SCADA",null,null,null,null,null,null,0]
[null,null,null,null,"Land and Easement",null,null,null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,0]
[null,null,null,null,"Buildings "]
[null,null,null,null,"Equity raising costs"]
[null,null,null,null,{"$f":"E18","v":"Pipelines"},null,null,null,null,null,null,0,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E393, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"SCADA",null,null,null,null,null,null,0,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E396, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Buildings",null,null,null,null,null,null,0,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E398, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Land and Easement",null,null,null,null,null,null,0,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E399, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Leased assets post 2021",null,null,null,null,null,null,0,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E402, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E406, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E409, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E412, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E415, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E416, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E418, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E421, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E425, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E427, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E430, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E434, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E436, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Spare straight-line tax asset class",null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E439, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[null,null,null,null,"Buildings ",null,null,null,null,null,null,null,{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(M$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(N$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(O$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(P$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(Q$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(R$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(S$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(T$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(U$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(V$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(W$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(X$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(Y$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(Z$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(AZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BO$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BP$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BQ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BR$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BS$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BT$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BU$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BV$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BW$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BX$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BY$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(BZ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CA$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CB$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CC$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CD$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CE$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CF$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CG$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CH$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CI$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CJ$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CK$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CL$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CM$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CN$4, RAB_years, 0))","v":0},{"$f":"INDEX('Capital base input'!$H$239:$XFD$288, MATCH($E440, 'Capital base input'!$E$24:$E$73, 0), MATCH(CO$4, RAB_years, 0))","v":0}]
[]
[null,null,null,null,{"$f":"E19","v":"Compressors"},null,"SL","DV"]
[null,null,null,null,"SCADA",null,"SL","DV"]
[null,null,null,null,"Land and Easement",null,"SL","DV"]
[null,null,null,null,"Leased Assets",null,"SL","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,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,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",{"$f":"IF(BU$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","",{"$f":"IF(CE$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","",""]
[null,null,null,null,"Buildings ",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"In-house software",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},{"$f":"IF(I$10<>\"\", \"SL\", \"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,null,null,null,"Equity raising costs",null,"SL",{"$f":"IF(H$10<>\"\", \"SL\", \"\")","v":"SL"},"","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]

{"sheet":"Capital base tracking","index":3,"n_rows":1404,"n_cols":93,"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,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Capital base tracking - Gas TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Amadeus - Capital base tracking - Gas TNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,{"$f":"\"Year ($m, real \"&'Capital base input'!$G$4&\")\"","v":"Year ($m, real 2020-21)"},{"$f":"'Capital base input'!G$4","v":"2020-21"},{"$f":"'Capital base input'!H$4","v":"2021-22"},{"$f":"'Capital base input'!I$4","v":"2022-23"},{"$f":"'Capital base input'!J$4","v":"2023-24"},{"$f":"'Capital base input'!K$4","v":"2024-25"},{"$f":"'Capital base input'!L$4","v":"2025-26"},{"$f":"'Capital base input'!M$4","v":"2026-27"},{"$f":"'Capital base input'!N$4","v":"2027-28"},{"$f":"'Capital base input'!O$4","v":"2028-29"},{"$f":"'Capital base input'!P$4","v":"2029-30"},{"$f":"'Capital base input'!Q$4","v":"2030-31"},{"$f":"'Capital base input'!R$4","v":"2031-32"},{"$f":"'Capital base input'!S$4","v":"2032-33"},{"$f":"'Capital base input'!T$4","v":"2033-34"},{"$f":"'Capital base input'!U$4","v":"2034-35"},{"$f":"'Capital base input'!V$4","v":"2035-36"},{"$f":"'Capital base input'!W$4","v":"2036-37"},{"$f":"'Capital base input'!X$4","v":"2037-38"},{"$f":"'Capital base input'!Y$4","v":"2038-39"},{"$f":"'Capital base input'!Z$4","v":"2039-40"},{"$f":"'Capital base input'!AA$4","v":"2040-41"},{"$f":"'Capital base input'!AB$4","v":"2041-42"},{"$f":"'Capital base input'!AC$4","v":"2042-43"},{"$f":"'Capital base input'!AD$4","v":"2043-44"},{"$f":"'Capital base input'!AE$4","v":"2044-45"},{"$f":"'Capital base input'!AF$4","v":"2045-46"},{"$f":"'Capital base input'!AG$4","v":"2046-47"},{"$f":"'Capital base input'!AH$4","v":"2047-48"},{"$f":"'Capital base input'!AI$4","v":"2048-49"},{"$f":"'Capital base input'!AJ$4","v":"2049-50"},{"$f":"'Capital base input'!AK$4","v":"2050-51"},{"$f":"'Capital base input'!AL$4","v":"2051-52"},{"$f":"'Capital base input'!AM$4","v":"2052-53"},{"$f":"'Capital base input'!AN$4","v":"2053-54"},{"$f":"'Capital base input'!AO$4","v":"2054-55"},{"$f":"'Capital base input'!AP$4","v":"2055-56"},{"$f":"'Capital base input'!AQ$4","v":"2056-57"},{"$f":"'Capital base input'!AR$4","v":"2057-58"},{"$f":"'Capital base input'!AS$4","v":"2058-59"},{"$f":"'Capital base input'!AT$4","v":"2059-60"},{"$f":"'Capital base input'!AU$4","v":"2060-61"},{"$f":"'Capital base input'!AV$4","v":"2061-62"},{"$f":"'Capital base input'!AW$4","v":"2062-63"},{"$f":"'Capital base input'!AX$4","v":"2063-64"},{"$f":"'Capital base input'!AY$4","v":"2064-65"},{"$f":"'Capital base input'!AZ$4","v":"2065-66"},{"$f":"'Capital base input'!BA$4","v":"2066-67"},{"$f":"'Capital base input'!BB$4","v":"2067-68"},{"$f":"'Capital base input'!BC$4","v":"2068-69"},{"$f":"'Capital base input'!BD$4","v":"2069-70"},{"$f":"'Capital base input'!BE$4","v":"2070-71"},{"$f":"'Capital base input'!BF$4","v":"2071-72"},{"$f":"'Capital base input'!BG$4","v":"2072-73"},{"$f":"'Capital base input'!BH$4","v":"2073-74"},{"$f":"'Capital base input'!BI$4","v":"2074-75"},{"$f":"'Capital base input'!BJ$4","v":"2075-76"},{"$f":"'Capital base input'!BK$4","v":"2076-77"},{"$f":"'Capital base input'!BL$4","v":"2077-78"},{"$f":"'Capital base input'!BM$4","v":"2078-79"},{"$f":"'Capital base input'!BN$4","v":"2079-80"},{"$f":"'Capital base input'!BO$4","v":"2080-81"},{"$f":"'Capital base input'!BP$4","v":"2081-82"},{"$f":"'Capital base input'!BQ$4","v":"2082-83"},{"$f":"'Capital base input'!BR$4","v":"2083-84"},{"$f":"'Capital base input'!BS$4","v":"2084-85"},{"$f":"'Capital base input'!BT$4","v":"2085-86"},{"$f":"'Capital base input'!BU$4","v":"2086-87"},{"$f":"'Capital base input'!BV$4","v":"2087-88"},{"$f":"'Capital base input'!BW$4","v":"2088-89"},{"$f":"'Capital base input'!BX$4","v":"2089-90"},{"$f":"'Capital base input'!BY$4","v":"2090-91"},{"$f":"'Capital base input'!BZ$4","v":"2091-92"},{"$f":"'Capital base input'!CA$4","v":"2092-93"},{"$f":"'Capital base input'!CB$4","v":"2093-94"},{"$f":"'Capital base input'!CC$4","v":"2094-95"},{"$f":"'Capital base input'!CD$4","v":"2095-96"},{"$f":"'Capital base input'!CE$4","v":"2096-97"},{"$f":"'Capital base input'!CF$4","v":"2097-98"},{"$f":"'Capital base input'!CG$4","v":"2098-99"},{"$f":"'Capital base input'!CH$4","v":"2099-00"},{"$f":"'Capital base input'!CI$4","v":"2100-01"},{"$f":"'Capital base input'!CJ$4","v":"2101-02"},{"$f":"'Capital base input'!CK$4","v":"2102-03"},{"$f":"'Capital base input'!CL$4","v":"2103-04"},{"$f":"'Capital base input'!CM$4","v":"2104-05"},{"$f":"'Capital base input'!CN$4","v":"2105-06"},{"$f":"'Capital base input'!CO$4","v":"2106-07"}]
[null,null,null,null,null,null,0,{"$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},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86]
[null,null,null,null,{"$f":"\"Asset class \"&E7","v":"Asset class 1"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E7, 'Capital base input'!$D$24:$D$73, 0))","v":"Pipelines"}]
[null,null,null,null,1,"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E7)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E7)-INDEX('Capital base input'!H$78:H$127, $E7))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E7)-INDEX('Capital base input'!I$78:I$127, $E7))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E7)-INDEX('Capital base input'!J$78:J$127, $E7))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E7)-INDEX('Capital base input'!K$78:K$127, $E7))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E7)-INDEX('Capital base input'!L$78:L$127, $E7))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E7)-INDEX('Capital base input'!M$78:M$127, $E7))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E7)-INDEX('Capital base input'!N$78:N$127, $E7))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E7)-INDEX('Capital base input'!O$78:O$127, $E7))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E7)-INDEX('Capital base input'!P$78:P$127, $E7))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E7)-INDEX('Capital base input'!Q$78:Q$127, $E7))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E7)-INDEX('Capital base input'!R$78:R$127, $E7))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E7)-INDEX('Capital base input'!S$78:S$127, $E7))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E7)-INDEX('Capital base input'!T$78:T$127, $E7))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E7)-INDEX('Capital base input'!U$78:U$127, $E7))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E7)-INDEX('Capital base input'!V$78:V$127, $E7))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E7)-INDEX('Capital base input'!W$78:W$127, $E7))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E7)-INDEX('Capital base input'!X$78:X$127, $E7))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E7)-INDEX('Capital base input'!Y$78:Y$127, $E7))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E7)-INDEX('Capital base input'!Z$78:Z$127, $E7))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E7)-INDEX('Capital base input'!AA$78:AA$127, $E7))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E7)-INDEX('Capital base input'!AB$78:AB$127, $E7))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E7)-INDEX('Capital base input'!AC$78:AC$127, $E7))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E7)-INDEX('Capital base input'!AD$78:AD$127, $E7))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E7)-INDEX('Capital base input'!AE$78:AE$127, $E7))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E7)-INDEX('Capital base input'!AF$78:AF$127, $E7))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E7)-INDEX('Capital base input'!AG$78:AG$127, $E7))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E7)-INDEX('Capital base input'!AH$78:AH$127, $E7))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E7)-INDEX('Capital base input'!AI$78:AI$127, $E7))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E7)-INDEX('Capital base input'!AJ$78:AJ$127, $E7))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E7)-INDEX('Capital base input'!AK$78:AK$127, $E7))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E7)-INDEX('Capital base input'!AL$78:AL$127, $E7))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E7)-INDEX('Capital base input'!AM$78:AM$127, $E7))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E7)-INDEX('Capital base input'!AN$78:AN$127, $E7))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E7)-INDEX('Capital base input'!AO$78:AO$127, $E7))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E7)-INDEX('Capital base input'!AP$78:AP$127, $E7))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E7)-INDEX('Capital base input'!AQ$78:AQ$127, $E7))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E7)-INDEX('Capital base input'!AR$78:AR$127, $E7))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E7)-INDEX('Capital base input'!AS$78:AS$127, $E7))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E7)-INDEX('Capital base input'!AT$78:AT$127, $E7))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E7)-INDEX('Capital base input'!AU$78:AU$127, $E7))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E7)-INDEX('Capital base input'!AV$78:AV$127, $E7))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E7)-INDEX('Capital base input'!AW$78:AW$127, $E7))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E7)-INDEX('Capital base input'!AX$78:AX$127, $E7))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E7)-INDEX('Capital base input'!AY$78:AY$127, $E7))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E7)-INDEX('Capital base input'!AZ$78:AZ$127, $E7))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E7)-INDEX('Capital base input'!BA$78:BA$127, $E7))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E7)-INDEX('Capital base input'!BB$78:BB$127, $E7))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E7)-INDEX('Capital base input'!BC$78:BC$127, $E7))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E7)-INDEX('Capital base input'!BD$78:BD$127, $E7))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E7)-INDEX('Capital base input'!BE$78:BE$127, $E7))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E7)-INDEX('Capital base input'!BF$78:BF$127, $E7))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E7)-INDEX('Capital base input'!BG$78:BG$127, $E7))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E7)-INDEX('Capital base input'!BH$78:BH$127, $E7))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E7)-INDEX('Capital base input'!BI$78:BI$127, $E7))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E7)-INDEX('Capital base input'!BJ$78:BJ$127, $E7))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E7)-INDEX('Capital base input'!BK$78:BK$127, $E7))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E7)-INDEX('Capital base input'!BL$78:BL$127, $E7))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E7)-INDEX('Capital base input'!BM$78:BM$127, $E7))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E7)-INDEX('Capital base input'!BN$78:BN$127, $E7))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E7)-INDEX('Capital base input'!BO$78:BO$127, $E7))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E7)-INDEX('Capital base input'!BP$78:BP$127, $E7))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E7)-INDEX('Capital base input'!BQ$78:BQ$127, $E7))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E7)-INDEX('Capital base input'!BR$78:BR$127, $E7))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E7)-INDEX('Capital base input'!BS$78:BS$127, $E7))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E7)-INDEX('Capital base input'!BT$78:BT$127, $E7))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E7)-INDEX('Capital base input'!BU$78:BU$127, $E7))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E7)-INDEX('Capital base input'!BV$78:BV$127, $E7))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E7)-INDEX('Capital base input'!BW$78:BW$127, $E7))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E7)-INDEX('Capital base input'!BX$78:BX$127, $E7))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E7)-INDEX('Capital base input'!BY$78:BY$127, $E7))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E7)-INDEX('Capital base input'!BZ$78:BZ$127, $E7))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E7)-INDEX('Capital base input'!CA$78:CA$127, $E7))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E7)-INDEX('Capital base input'!CB$78:CB$127, $E7))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E7)-INDEX('Capital base input'!CC$78:CC$127, $E7))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E7)-INDEX('Capital base input'!CD$78:CD$127, $E7))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E7)-INDEX('Capital base input'!CE$78:CE$127, $E7))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E7)-INDEX('Capital base input'!CF$78:CF$127, $E7))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E7)-INDEX('Capital base input'!CG$78:CG$127, $E7))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E7)-INDEX('Capital base input'!CH$78:CH$127, $E7))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E7)-INDEX('Capital base input'!CI$78:CI$127, $E7))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E7)-INDEX('Capital base input'!CJ$78:CJ$127, $E7))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E7)-INDEX('Capital base input'!CK$78:CK$127, $E7))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E7)-INDEX('Capital base input'!CL$78:CL$127, $E7))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E7)-INDEX('Capital base input'!CM$78:CM$127, $E7))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E7)-INDEX('Capital base input'!CN$78:CN$127, $E7))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E7)-INDEX('Capital base input'!CO$78:CO$127, $E7))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$132:$G$181, $E7)=\"\", IF($G7=0, 0, F8), INDEX('Capital base input'!$G$132:$G$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!H$132:H$181, $E7)=\"\", G8, INDEX('Capital base input'!H$132:H$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!I$132:I$181, $E7)=\"\", H8, INDEX('Capital base input'!I$132:I$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!J$132:J$181, $E7)=\"\", I8, INDEX('Capital base input'!J$132:J$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!K$132:K$181, $E7)=\"\", J8, INDEX('Capital base input'!K$132:K$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!L$132:L$181, $E7)=\"\", K8, INDEX('Capital base input'!L$132:L$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!M$132:M$181, $E7)=\"\", L8, INDEX('Capital base input'!M$132:M$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!N$132:N$181, $E7)=\"\", M8, INDEX('Capital base input'!N$132:N$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!O$132:O$181, $E7)=\"\", N8, INDEX('Capital base input'!O$132:O$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!P$132:P$181, $E7)=\"\", O8, INDEX('Capital base input'!P$132:P$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$132:Q$181, $E7)=\"\", P8, INDEX('Capital base input'!Q$132:Q$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!R$132:R$181, $E7)=\"\", Q8, INDEX('Capital base input'!R$132:R$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!S$132:S$181, $E7)=\"\", R8, INDEX('Capital base input'!S$132:S$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!T$132:T$181, $E7)=\"\", S8, INDEX('Capital base input'!T$132:T$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!U$132:U$181, $E7)=\"\", T8, INDEX('Capital base input'!U$132:U$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!V$132:V$181, $E7)=\"\", U8, INDEX('Capital base input'!V$132:V$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!W$132:W$181, $E7)=\"\", V8, INDEX('Capital base input'!W$132:W$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!X$132:X$181, $E7)=\"\", W8, INDEX('Capital base input'!X$132:X$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$132:Y$181, $E7)=\"\", X8, INDEX('Capital base input'!Y$132:Y$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$132:Z$181, $E7)=\"\", Y8, INDEX('Capital base input'!Z$132:Z$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$132:AA$181, $E7)=\"\", Z8, INDEX('Capital base input'!AA$132:AA$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$132:AB$181, $E7)=\"\", AA8, INDEX('Capital base input'!AB$132:AB$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$132:AC$181, $E7)=\"\", AB8, INDEX('Capital base input'!AC$132:AC$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$132:AD$181, $E7)=\"\", AC8, INDEX('Capital base input'!AD$132:AD$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$132:AE$181, $E7)=\"\", AD8, INDEX('Capital base input'!AE$132:AE$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$132:AF$181, $E7)=\"\", AE8, INDEX('Capital base input'!AF$132:AF$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$132:AG$181, $E7)=\"\", AF8, INDEX('Capital base input'!AG$132:AG$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$132:AH$181, $E7)=\"\", AG8, INDEX('Capital base input'!AH$132:AH$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$132:AI$181, $E7)=\"\", AH8, INDEX('Capital base input'!AI$132:AI$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$132:AJ$181, $E7)=\"\", AI8, INDEX('Capital base input'!AJ$132:AJ$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$132:AK$181, $E7)=\"\", AJ8, INDEX('Capital base input'!AK$132:AK$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$132:AL$181, $E7)=\"\", AK8, INDEX('Capital base input'!AL$132:AL$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$132:AM$181, $E7)=\"\", AL8, INDEX('Capital base input'!AM$132:AM$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$132:AN$181, $E7)=\"\", AM8, INDEX('Capital base input'!AN$132:AN$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$132:AO$181, $E7)=\"\", AN8, INDEX('Capital base input'!AO$132:AO$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$132:AP$181, $E7)=\"\", AO8, INDEX('Capital base input'!AP$132:AP$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$132:AQ$181, $E7)=\"\", AP8, INDEX('Capital base input'!AQ$132:AQ$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$132:AR$181, $E7)=\"\", AQ8, INDEX('Capital base input'!AR$132:AR$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$132:AS$181, $E7)=\"\", AR8, INDEX('Capital base input'!AS$132:AS$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$132:AT$181, $E7)=\"\", AS8, INDEX('Capital base input'!AT$132:AT$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$132:AU$181, $E7)=\"\", AT8, INDEX('Capital base input'!AU$132:AU$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$132:AV$181, $E7)=\"\", AU8, INDEX('Capital base input'!AV$132:AV$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$132:AW$181, $E7)=\"\", AV8, INDEX('Capital base input'!AW$132:AW$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$132:AX$181, $E7)=\"\", AW8, INDEX('Capital base input'!AX$132:AX$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$132:AY$181, $E7)=\"\", AX8, INDEX('Capital base input'!AY$132:AY$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$132:AZ$181, $E7)=\"\", AY8, INDEX('Capital base input'!AZ$132:AZ$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$132:BA$181, $E7)=\"\", AZ8, INDEX('Capital base input'!BA$132:BA$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$132:BB$181, $E7)=\"\", BA8, INDEX('Capital base input'!BB$132:BB$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$132:BC$181, $E7)=\"\", BB8, INDEX('Capital base input'!BC$132:BC$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$132:BD$181, $E7)=\"\", BC8, INDEX('Capital base input'!BD$132:BD$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$132:BE$181, $E7)=\"\", BD8, INDEX('Capital base input'!BE$132:BE$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$132:BF$181, $E7)=\"\", BE8, INDEX('Capital base input'!BF$132:BF$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$132:BG$181, $E7)=\"\", BF8, INDEX('Capital base input'!BG$132:BG$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$132:BH$181, $E7)=\"\", BG8, INDEX('Capital base input'!BH$132:BH$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$132:BI$181, $E7)=\"\", BH8, INDEX('Capital base input'!BI$132:BI$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$132:BJ$181, $E7)=\"\", BI8, INDEX('Capital base input'!BJ$132:BJ$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$132:BK$181, $E7)=\"\", BJ8, INDEX('Capital base input'!BK$132:BK$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$132:BL$181, $E7)=\"\", BK8, INDEX('Capital base input'!BL$132:BL$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$132:BM$181, $E7)=\"\", BL8, INDEX('Capital base input'!BM$132:BM$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$132:BN$181, $E7)=\"\", BM8, INDEX('Capital base input'!BN$132:BN$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$132:BO$181, $E7)=\"\", BN8, INDEX('Capital base input'!BO$132:BO$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$132:BP$181, $E7)=\"\", BO8, INDEX('Capital base input'!BP$132:BP$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$132:BQ$181, $E7)=\"\", BP8, INDEX('Capital base input'!BQ$132:BQ$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$132:BR$181, $E7)=\"\", BQ8, INDEX('Capital base input'!BR$132:BR$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$132:BS$181, $E7)=\"\", BR8, INDEX('Capital base input'!BS$132:BS$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$132:BT$181, $E7)=\"\", BS8, INDEX('Capital base input'!BT$132:BT$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$132:BU$181, $E7)=\"\", BT8, INDEX('Capital base input'!BU$132:BU$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$132:BV$181, $E7)=\"\", BU8, INDEX('Capital base input'!BV$132:BV$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$132:BW$181, $E7)=\"\", BV8, INDEX('Capital base input'!BW$132:BW$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$132:BX$181, $E7)=\"\", BW8, INDEX('Capital base input'!BX$132:BX$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$132:BY$181, $E7)=\"\", BX8, INDEX('Capital base input'!BY$132:BY$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$132:BZ$181, $E7)=\"\", BY8, INDEX('Capital base input'!BZ$132:BZ$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$132:CA$181, $E7)=\"\", BZ8, INDEX('Capital base input'!CA$132:CA$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$132:CB$181, $E7)=\"\", CA8, INDEX('Capital base input'!CB$132:CB$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$132:CC$181, $E7)=\"\", CB8, INDEX('Capital base input'!CC$132:CC$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$132:CD$181, $E7)=\"\", CC8, INDEX('Capital base input'!CD$132:CD$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$132:CE$181, $E7)=\"\", CD8, INDEX('Capital base input'!CE$132:CE$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$132:CF$181, $E7)=\"\", CE8, INDEX('Capital base input'!CF$132:CF$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$132:CG$181, $E7)=\"\", CF8, INDEX('Capital base input'!CG$132:CG$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$132:CH$181, $E7)=\"\", CG8, INDEX('Capital base input'!CH$132:CH$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$132:CI$181, $E7)=\"\", CH8, INDEX('Capital base input'!CI$132:CI$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$132:CJ$181, $E7)=\"\", CI8, INDEX('Capital base input'!CJ$132:CJ$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$132:CK$181, $E7)=\"\", CJ8, INDEX('Capital base input'!CK$132:CK$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$132:CL$181, $E7)=\"\", CK8, INDEX('Capital base input'!CL$132:CL$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$132:CM$181, $E7)=\"\", CL8, INDEX('Capital base input'!CM$132:CM$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$132:CN$181, $E7)=\"\", CM8, INDEX('Capital base input'!CN$132:CN$181, $E7))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$132:CO$181, $E7)=\"\", CN8, INDEX('Capital base input'!CO$132:CO$181, $E7))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E7)+INDEX('Capital base input'!$G$292:$G$341, $E7)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E7)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E7)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E7)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E7)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E7)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E7)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E7)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E7)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E7)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E7)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E7)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E7)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E7)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E7)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E7)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E7)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E7)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E7)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E7)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E7)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E7)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E7)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E7)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E7)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E7)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E7)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E7)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E7)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E7)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E7)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E7)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E7)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E7)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E7)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E7)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E7)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E7)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E7)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E7)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E7)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E7)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E7)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E7)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E7)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E7)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E7)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E7)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E7)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E7)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E7)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E7)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E7)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E7)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E7)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E7)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E7)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E7)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E7)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E7)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E7)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E7)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E7)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E7)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E7)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E7)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E7)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E7)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E7)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E7)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E7)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E7)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E7)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E7)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E7)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E7)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E7)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E7)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E7)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E7)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E7)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E7)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E7)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E7)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E7)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E7)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E7)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G9<>0, IF(G8<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E7)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H9<>0, IF(H8<>\"n/a\", H8-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I9<>0, IF(I8<>\"n/a\", I8-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J9<>0, IF(J8<>\"n/a\", J8-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K9<>0, IF(K8<>\"n/a\", K8-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L9<>0, IF(L8<>\"n/a\", L8-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M9<>0, IF(M8<>\"n/a\", M8-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N9<>0, IF(N8<>\"n/a\", N8-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O9<>0, IF(O8<>\"n/a\", O8-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P9<>0, IF(P8<>\"n/a\", P8-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q9<>0, IF(Q8<>\"n/a\", Q8-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R9<>0, IF(R8<>\"n/a\", R8-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S9<>0, IF(S8<>\"n/a\", S8-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T9<>0, IF(T8<>\"n/a\", T8-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U9<>0, IF(U8<>\"n/a\", U8-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V9<>0, IF(V8<>\"n/a\", V8-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W9<>0, IF(W8<>\"n/a\", W8-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X9<>0, IF(X8<>\"n/a\", X8-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y9<>0, IF(Y8<>\"n/a\", Y8-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z9<>0, IF(Z8<>\"n/a\", Z8-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA9<>0, IF(AA8<>\"n/a\", AA8-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB9<>0, IF(AB8<>\"n/a\", AB8-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC9<>0, IF(AC8<>\"n/a\", AC8-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD9<>0, IF(AD8<>\"n/a\", AD8-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE9<>0, IF(AE8<>\"n/a\", AE8-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF9<>0, IF(AF8<>\"n/a\", AF8-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG9<>0, IF(AG8<>\"n/a\", AG8-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH9<>0, IF(AH8<>\"n/a\", AH8-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI9<>0, IF(AI8<>\"n/a\", AI8-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ9<>0, IF(AJ8<>\"n/a\", AJ8-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK9<>0, IF(AK8<>\"n/a\", AK8-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL9<>0, IF(AL8<>\"n/a\", AL8-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM9<>0, IF(AM8<>\"n/a\", AM8-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN9<>0, IF(AN8<>\"n/a\", AN8-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO9<>0, IF(AO8<>\"n/a\", AO8-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP9<>0, IF(AP8<>\"n/a\", AP8-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ9<>0, IF(AQ8<>\"n/a\", AQ8-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR9<>0, IF(AR8<>\"n/a\", AR8-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS9<>0, IF(AS8<>\"n/a\", AS8-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT9<>0, IF(AT8<>\"n/a\", AT8-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU9<>0, IF(AU8<>\"n/a\", AU8-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV9<>0, IF(AV8<>\"n/a\", AV8-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW9<>0, IF(AW8<>\"n/a\", AW8-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX9<>0, IF(AX8<>\"n/a\", AX8-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY9<>0, IF(AY8<>\"n/a\", AY8-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ9<>0, IF(AZ8<>\"n/a\", AZ8-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA9<>0, IF(BA8<>\"n/a\", BA8-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB9<>0, IF(BB8<>\"n/a\", BB8-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC9<>0, IF(BC8<>\"n/a\", BC8-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD9<>0, IF(BD8<>\"n/a\", BD8-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE9<>0, IF(BE8<>\"n/a\", BE8-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF9<>0, IF(BF8<>\"n/a\", BF8-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG9<>0, IF(BG8<>\"n/a\", BG8-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH9<>0, IF(BH8<>\"n/a\", BH8-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI9<>0, IF(BI8<>\"n/a\", BI8-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ9<>0, IF(BJ8<>\"n/a\", BJ8-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK9<>0, IF(BK8<>\"n/a\", BK8-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL9<>0, IF(BL8<>\"n/a\", BL8-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM9<>0, IF(BM8<>\"n/a\", BM8-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN9<>0, IF(BN8<>\"n/a\", BN8-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO9<>0, IF(BO8<>\"n/a\", BO8-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP9<>0, IF(BP8<>\"n/a\", BP8-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ9<>0, IF(BQ8<>\"n/a\", BQ8-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR9<>0, IF(BR8<>\"n/a\", BR8-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS9<>0, IF(BS8<>\"n/a\", BS8-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT9<>0, IF(BT8<>\"n/a\", BT8-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU9<>0, IF(BU8<>\"n/a\", BU8-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV9<>0, IF(BV8<>\"n/a\", BV8-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW9<>0, IF(BW8<>\"n/a\", BW8-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX9<>0, IF(BX8<>\"n/a\", BX8-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY9<>0, IF(BY8<>\"n/a\", BY8-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ9<>0, IF(BZ8<>\"n/a\", BZ8-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA9<>0, IF(CA8<>\"n/a\", CA8-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB9<>0, IF(CB8<>\"n/a\", CB8-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC9<>0, IF(CC8<>\"n/a\", CC8-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD9<>0, IF(CD8<>\"n/a\", CD8-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE9<>0, IF(CE8<>\"n/a\", CE8-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF9<>0, IF(CF8<>\"n/a\", CF8-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG9<>0, IF(CG8<>\"n/a\", CG8-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH9<>0, IF(CH8<>\"n/a\", CH8-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI9<>0, IF(CI8<>\"n/a\", CI8-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ9<>0, IF(CJ8<>\"n/a\", CJ8-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK9<>0, IF(CK8<>\"n/a\", CK8-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL9<>0, IF(CL8<>\"n/a\", CL8-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM9<>0, IF(CM8<>\"n/a\", CM8-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN9<>0, IF(CN8<>\"n/a\", CN8-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO9<>0, IF(CO8<>\"n/a\", CO8-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E7)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E7)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E7)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E7)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E7)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E7)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E7)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E7)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E7)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E7)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E7)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E7)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E7)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E7)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E7)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E7)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E7)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E7)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E7)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E7)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E7)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E7)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E7)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E7)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E7)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E7)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E7)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E7)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E7)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E7)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E7)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E7)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E7)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E7)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E7)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E7)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E7)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E7)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E7)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E7)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E7)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E7)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E7)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E7)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E7)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E7)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E7)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E7)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E7)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E7)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E7)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E7)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E7)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E7)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E7)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E7)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E7)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E7)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E7)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E7)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E7)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E7)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E7)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E7)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E7)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E7)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E7)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E7)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E7)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E7)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E7)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E7)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E7)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E7)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E7)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E7)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E7)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E7)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E7)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E7)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E7)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E7)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E7)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E7)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E7)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E7)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E7)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E7)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>H$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:G15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>I$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:H15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>J$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:I15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>K$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:J15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>L$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:K15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>M$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:L15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>N$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:M15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>O$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:N15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>P$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:O15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>Q$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:P15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>R$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:Q15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>S$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:R15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>T$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:S15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>U$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:T15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>V$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:U15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>W$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:V15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>X$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:W15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>Y$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:X15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>Z$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:Y15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AA$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:Z15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AB$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AA15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AC$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AB15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AD$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AC15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AE$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AD15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AF$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AE15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AG$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AF15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AH$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AG15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AI$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AH15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AJ$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AI15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AK$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AJ15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AL$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AK15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AM$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AL15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AN$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AM15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AO$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AN15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AP$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AO15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AQ$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AP15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AR$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AQ15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AS$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AR15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AT$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AS15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AU$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AT15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AV$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AU15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AW$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AV15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AX$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AW15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AY$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AX15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>AZ$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AY15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BA$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:AZ15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BB$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BA15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BC$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BB15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BD$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BC15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BE$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BD15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BF$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BE15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BG$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BF15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BH$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BG15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BI$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BH15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BJ$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BI15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BK$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BJ15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BL$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BK15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BM$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BL15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BN$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BM15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BO$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BN15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BP$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BO15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BQ$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BP15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BR$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BQ15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BS$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BR15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BT$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BS15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BU$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BT15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BV$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BU15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BW$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BV15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BX$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BW15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BY$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BX15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>BZ$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BY15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CA$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:BZ15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CB$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CA15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CC$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CB15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CD$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CC15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CE$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CD15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CF$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CE15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CG$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CF15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CH$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CG15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CI$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CH15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CJ$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CI15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CK$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CJ15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CL$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CK15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CM$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CL15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CN$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CM15))))","v":0},{"$f":"IF(OFFSET($G8, -$E15, $E15)=\"n/a\",0,IF(OFFSET($G8,-$E15,$E15)+$E15>CO$5,IFERROR((OFFSET($G7,-$E15,$E15)/(OFFSET($G8,-$E15,$E15))),0),(OFFSET($G7,-$E15,$E15)-SUM($G15:CN15))))","v":0}]
[null,null,null,null,{"$f":"E15+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E16)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>I$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:H16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>J$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:I16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>K$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:J16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>L$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:K16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>M$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:L16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>N$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:M16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>O$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:N16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>P$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:O16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>Q$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:P16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>R$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:Q16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>S$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:R16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>T$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:S16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>U$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:T16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>V$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:U16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>W$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:V16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>X$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:W16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>Y$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:X16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>Z$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:Y16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AA$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:Z16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AB$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AA16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AC$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AB16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AD$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AC16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AE$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AD16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AF$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AE16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AG$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AF16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AH$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AG16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AI$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AH16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AJ$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AI16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AK$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AJ16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AL$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AK16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AM$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AL16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AN$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AM16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AO$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AN16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AP$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AO16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AQ$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AP16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AR$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AQ16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AS$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AR16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AT$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AS16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AU$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AT16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AV$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AU16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AW$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AV16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AX$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AW16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AY$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AX16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>AZ$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AY16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BA$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:AZ16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BB$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BA16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BC$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BB16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BD$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BC16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BE$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BD16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BF$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BE16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BG$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BF16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BH$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BG16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BI$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BH16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BJ$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BI16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BK$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BJ16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BL$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BK16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BM$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BL16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BN$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BM16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BO$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BN16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BP$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BO16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BQ$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BP16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BR$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BQ16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BS$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BR16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BT$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BS16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BU$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BT16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BV$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BU16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BW$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BV16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BX$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BW16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BY$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BX16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>BZ$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BY16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CA$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:BZ16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CB$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CA16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CC$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CB16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CD$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CC16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CE$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CD16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CF$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CE16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CG$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CF16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CH$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CG16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CI$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CH16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CJ$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CI16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CK$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CJ16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CL$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CK16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CM$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CL16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CN$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CM16))))","v":0},{"$f":"IF(OFFSET($G9, -$E16, $E16)=\"n/a\",0,IF(OFFSET($G9,-$E16,$E16)+$E16>CO$5,IFERROR((OFFSET($G8,-$E16,$E16)/(OFFSET($G9,-$E16,$E16))),0),(OFFSET($G8,-$E16,$E16)-SUM($G16:CN16))))","v":0}]
[null,null,null,null,{"$f":"E16+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E17)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>J$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:I17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>K$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:J17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>L$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:K17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>M$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:L17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>N$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:M17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>O$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:N17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>P$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:O17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>Q$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:P17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>R$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:Q17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>S$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:R17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>T$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:S17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>U$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:T17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>V$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:U17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>W$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:V17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>X$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:W17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>Y$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:X17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>Z$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:Y17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AA$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:Z17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AB$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AA17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AC$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AB17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AD$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AC17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AE$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AD17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AF$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AE17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AG$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AF17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AH$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AG17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AI$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AH17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AJ$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AI17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AK$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AJ17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AL$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AK17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AM$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AL17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AN$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AM17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AO$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AN17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AP$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AO17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AQ$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AP17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AR$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AQ17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AS$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AR17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AT$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AS17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AU$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AT17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AV$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AU17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AW$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AV17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AX$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AW17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AY$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AX17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>AZ$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AY17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BA$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:AZ17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BB$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BA17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BC$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BB17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BD$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BC17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BE$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BD17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BF$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BE17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BG$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BF17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BH$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BG17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BI$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BH17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BJ$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BI17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BK$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BJ17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BL$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BK17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BM$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BL17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BN$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BM17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BO$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BN17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BP$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BO17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BQ$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BP17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BR$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BQ17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BS$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BR17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BT$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BS17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BU$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BT17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BV$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BU17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BW$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BV17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BX$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BW17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BY$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BX17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>BZ$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BY17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CA$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:BZ17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CB$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CA17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CC$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CB17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CD$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CC17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CE$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CD17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CF$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CE17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CG$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CF17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CH$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CG17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CI$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CH17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CJ$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CI17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CK$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CJ17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CL$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CK17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CM$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CL17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CN$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CM17))))","v":0},{"$f":"IF(OFFSET($G10, -$E17, $E17)=\"n/a\",0,IF(OFFSET($G10,-$E17,$E17)+$E17>CO$5,IFERROR((OFFSET($G9,-$E17,$E17)/(OFFSET($G10,-$E17,$E17))),0),(OFFSET($G9,-$E17,$E17)-SUM($G17:CN17))))","v":0}]
[null,null,null,null,{"$f":"E17+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E18)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>K$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:J18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>L$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:K18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>M$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:L18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>N$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:M18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>O$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:N18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>P$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:O18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>Q$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:P18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>R$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:Q18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>S$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:R18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>T$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:S18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>U$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:T18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>V$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:U18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>W$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:V18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>X$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:W18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>Y$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:X18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>Z$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:Y18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AA$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:Z18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AB$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AA18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AC$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AB18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AD$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AC18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AE$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AD18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AF$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AE18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AG$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AF18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AH$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AG18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AI$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AH18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AJ$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AI18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AK$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AJ18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AL$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AK18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AM$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AL18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AN$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AM18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AO$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AN18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AP$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AO18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AQ$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AP18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AR$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AQ18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AS$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AR18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AT$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AS18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AU$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AT18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AV$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AU18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AW$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AV18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AX$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AW18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AY$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AX18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>AZ$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AY18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BA$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:AZ18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BB$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BA18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BC$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BB18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BD$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BC18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BE$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BD18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BF$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BE18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BG$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BF18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BH$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BG18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BI$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BH18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BJ$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BI18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BK$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BJ18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BL$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BK18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BM$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BL18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BN$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BM18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BO$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BN18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BP$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BO18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BQ$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BP18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BR$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BQ18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BS$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BR18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BT$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BS18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BU$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BT18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BV$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BU18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BW$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BV18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BX$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BW18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BY$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BX18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>BZ$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BY18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CA$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:BZ18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CB$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CA18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CC$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CB18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CD$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CC18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CE$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CD18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CF$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CE18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CG$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CF18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CH$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CG18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CI$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CH18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CJ$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CI18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CK$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CJ18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CL$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CK18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CM$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CL18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CN$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CM18))))","v":0},{"$f":"IF(OFFSET($G11, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G11,-$E18,$E18)+$E18>CO$5,IFERROR((OFFSET($G10,-$E18,$E18)/(OFFSET($G11,-$E18,$E18))),0),(OFFSET($G10,-$E18,$E18)-SUM($G18:CN18))))","v":0}]
[null,null,null,null,{"$f":"E18+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E19)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>L$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:K19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>M$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:L19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>N$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:M19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>O$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:N19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>P$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:O19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>Q$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:P19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>R$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:Q19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>S$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:R19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>T$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:S19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>U$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:T19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>V$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:U19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>W$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:V19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>X$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:W19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>Y$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:X19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>Z$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:Y19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AA$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:Z19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AB$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AA19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AC$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AB19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AD$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AC19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AE$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AD19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AF$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AE19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AG$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AF19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AH$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AG19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AI$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AH19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AJ$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AI19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AK$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AJ19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AL$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AK19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AM$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AL19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AN$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AM19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AO$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AN19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AP$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AO19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AQ$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AP19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AR$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AQ19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AS$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AR19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AT$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AS19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AU$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AT19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AV$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AU19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AW$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AV19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AX$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AW19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AY$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AX19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>AZ$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AY19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BA$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:AZ19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BB$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BA19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BC$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BB19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BD$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BC19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BE$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BD19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BF$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BE19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BG$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BF19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BH$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BG19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BI$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BH19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BJ$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BI19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BK$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BJ19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BL$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BK19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BM$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BL19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BN$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BM19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BO$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BN19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BP$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BO19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BQ$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BP19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BR$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BQ19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BS$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BR19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BT$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BS19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BU$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BT19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BV$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BU19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BW$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BV19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BX$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BW19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BY$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BX19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>BZ$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BY19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CA$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:BZ19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CB$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CA19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CC$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CB19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CD$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CC19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CE$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CD19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CF$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CE19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CG$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CF19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CH$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CG19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CI$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CH19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CJ$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CI19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CK$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CJ19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CL$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CK19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CM$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CL19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CN$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CM19))))","v":0},{"$f":"IF(OFFSET($G12, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G12,-$E19,$E19)+$E19>CO$5,IFERROR((OFFSET($G11,-$E19,$E19)/(OFFSET($G12,-$E19,$E19))),0),(OFFSET($G11,-$E19,$E19)-SUM($G19:CN19))))","v":0}]
[null,null,null,null,{"$f":"E19+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E20)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>M$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:L20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>N$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:M20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>O$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:N20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>P$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:O20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>Q$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:P20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>R$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:Q20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>S$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:R20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>T$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:S20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>U$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:T20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>V$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:U20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>W$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:V20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>X$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:W20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>Y$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:X20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>Z$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:Y20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AA$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:Z20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AB$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AA20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AC$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AB20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AD$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AC20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AE$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AD20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AF$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AE20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AG$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AF20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AH$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AG20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AI$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AH20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AJ$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AI20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AK$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AJ20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AL$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AK20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AM$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AL20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AN$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AM20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AO$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AN20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AP$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AO20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AQ$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AP20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AR$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AQ20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AS$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AR20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AT$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AS20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AU$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AT20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AV$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AU20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AW$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AV20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AX$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AW20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AY$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AX20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>AZ$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AY20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BA$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:AZ20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BB$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BA20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BC$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BB20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BD$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BC20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BE$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BD20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BF$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BE20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BG$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BF20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BH$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BG20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BI$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BH20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BJ$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BI20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BK$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BJ20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BL$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BK20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BM$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BL20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BN$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BM20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BO$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BN20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BP$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BO20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BQ$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BP20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BR$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BQ20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BS$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BR20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BT$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BS20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BU$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BT20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BV$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BU20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BW$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BV20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BX$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BW20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BY$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BX20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>BZ$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BY20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CA$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:BZ20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CB$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CA20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CC$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CB20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CD$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CC20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CE$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CD20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CF$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CE20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CG$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CF20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CH$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CG20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CI$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CH20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CJ$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CI20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CK$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CJ20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CL$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CK20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CM$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CL20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CN$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CM20))))","v":0},{"$f":"IF(OFFSET($G13, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G13,-$E20,$E20)+$E20>CO$5,IFERROR((OFFSET($G12,-$E20,$E20)/(OFFSET($G13,-$E20,$E20))),0),(OFFSET($G12,-$E20,$E20)-SUM($G20:CN20))))","v":0}]
[]
[null,null,null,null,0]
[null,null,null,null,{"$f":"E20","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E22)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:L23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:M23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:N23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:O23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:P23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:Q23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:R23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:S23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:T23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:U23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:V23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:W23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:X23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:Y23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:Z23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AA23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AB23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AC23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AD23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AE23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AF23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AG23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AH23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AI23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AJ23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AK23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AL23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AM23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AN23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AO23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AP23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AQ23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AR23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AS23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AT23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AU23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AV23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AW23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AX23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AY23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:AZ23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BA23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BB23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BC23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BD23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BE23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BF23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BG23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BH23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BI23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BJ23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BK23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BL23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BM23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BN23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BO23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BP23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BQ23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BR23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BS23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BT23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BU23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BV23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BW23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BX23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BY23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:BZ23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CA23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CB23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CC23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CD23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CE23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CF23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CG23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CH23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CI23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CJ23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CK23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CL23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CM23))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G9, -$E15, $E22)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E22)<OFFSET($G10, -$E15, $E22)+$E22, OFFSET($G9, -$E15, $E22)/OFFSET($G10, -$E15, $E22), OFFSET($G9, -$E15, $E22)-SUM($G23:CN23))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E16)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(I$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:H26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(J$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:I26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(K$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:J26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(L$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:K26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(M$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:L26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(N$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:M26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(O$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:N26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(P$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:O26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(Q$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:P26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(R$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:Q26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(S$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:R26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(T$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:S26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(U$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:T26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(V$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:U26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(W$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:V26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(X$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:W26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(Y$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:X26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(Z$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:Y26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AA$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:Z26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AB$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AA26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AC$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AB26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AD$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AC26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AE$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AD26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AF$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AE26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AG$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AF26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AH$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AG26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AI$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AH26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AI26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AK$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AJ26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AL$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AK26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AM$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AL26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AN$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AM26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AO$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AN26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AP$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AO26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AP26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AR$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AQ26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AS$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AR26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AT$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AS26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AU$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AT26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AV$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AU26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AW$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AV26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AX$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AW26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AY$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AX26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AY26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BA$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:AZ26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BB$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BA26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BC$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BB26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BD$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BC26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BE$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BD26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BF$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BE26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BG$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BF26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BH$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BG26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BI$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BH26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BI26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BK$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BJ26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BL$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BK26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BM$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BL26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BN$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BM26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BO$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BN26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BP$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BO26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BP26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BR$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BQ26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BS$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BR26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BT$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BS26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BU$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BT26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BV$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BU26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BW$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BV26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BX$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BW26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BY$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BX26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BY26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CA$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:BZ26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CB$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CA26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CC$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CB26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CD$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CC26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CE$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CD26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CF$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CE26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CG$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CF26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CH$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CG26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CI$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CH26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CI26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CK$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CJ26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CL$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CK26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CM$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CL26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CN$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CM26)))","v":0},{"$f":"IF(OR(OFFSET($G11, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=0, OFFSET($G12, -$E15, $E16)=\"n/a\"), 0, IF(CO$5<=OFFSET($G12, -$E15, $E16)+$E16, IFERROR(OFFSET($G11, -$E15, $E16)/OFFSET($G12, -$E15, $E16), 0), OFFSET($G11, -$E15, $E16)-SUM($G26:CN26)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E17)","v":"Depreciation of asset adjustments - Capital base 2022-23"},null,null,null,{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(J$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:I27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(K$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:J27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(L$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:K27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(M$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:L27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(N$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:M27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(O$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:N27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(P$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:O27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(Q$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:P27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(R$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:Q27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(S$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:R27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(T$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:S27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(U$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:T27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(V$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:U27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(W$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:V27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(X$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:W27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(Y$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:X27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(Z$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:Y27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AA$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:Z27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AB$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AA27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AC$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AB27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AD$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AC27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AE$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AD27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AF$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AE27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AG$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AF27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AH$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AG27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AI$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AH27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AI27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AK$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AJ27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AL$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AK27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AM$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AL27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AN$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AM27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AO$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AN27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AP$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AO27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AP27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AR$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AQ27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AS$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AR27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AT$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AS27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AU$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AT27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AV$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AU27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AW$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AV27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AX$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AW27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AY$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AX27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AY27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BA$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:AZ27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BB$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BA27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BC$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BB27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BD$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BC27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BE$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BD27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BF$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BE27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BG$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BF27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BH$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BG27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BI$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BH27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BI27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BK$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BJ27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BL$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BK27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BM$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BL27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BN$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BM27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BO$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BN27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BP$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BO27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BP27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BR$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BQ27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BS$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BR27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BT$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BS27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BU$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BT27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BV$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BU27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BW$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BV27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BX$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BW27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BY$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BX27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BY27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CA$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:BZ27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CB$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CA27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CC$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CB27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CD$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CC27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CE$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CD27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CF$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CE27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CG$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CF27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CH$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CG27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CI$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CH27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CI27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CK$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CJ27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CL$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CK27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CM$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CL27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CN$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CM27)))","v":0},{"$f":"IF(OR(OFFSET($G12, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=0, OFFSET($G13, -$E16, $E17)=\"n/a\"), 0, IF(CO$5<=OFFSET($G13, -$E16, $E17)+$E17, IFERROR(OFFSET($G12, -$E16, $E17)/OFFSET($G13, -$E16, $E17), 0), OFFSET($G12, -$E16, $E17)-SUM($G27:CN27)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E18)","v":"Depreciation of asset adjustments - Capital base 2023-24"},null,null,null,null,{"$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, $E18)-SUM($G28:J28)))","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, $E18)-SUM($G28:K28)))","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, $E18)-SUM($G28:L28)))","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, $E18)-SUM($G28:M28)))","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, $E18)-SUM($G28:N28)))","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, $E18)-SUM($G28:O28)))","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, $E18)-SUM($G28:P28)))","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, $E18)-SUM($G28:Q28)))","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, $E18)-SUM($G28:R28)))","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, $E18)-SUM($G28:S28)))","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, $E18)-SUM($G28:T28)))","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, $E18)-SUM($G28:U28)))","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, $E18)-SUM($G28:V28)))","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, $E18)-SUM($G28:W28)))","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, $E18)-SUM($G28:X28)))","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, $E18)-SUM($G28:Y28)))","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, $E18)-SUM($G28:Z28)))","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, $E18)-SUM($G28:AA28)))","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, $E18)-SUM($G28:AB28)))","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, $E18)-SUM($G28:AC28)))","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, $E18)-SUM($G28:AD28)))","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, $E18)-SUM($G28:AE28)))","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, $E18)-SUM($G28:AF28)))","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, $E18)-SUM($G28:AG28)))","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, $E18)-SUM($G28:AH28)))","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, $E18)-SUM($G28:AI28)))","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, $E18)-SUM($G28:AJ28)))","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, $E18)-SUM($G28:AK28)))","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, $E18)-SUM($G28:AL28)))","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, $E18)-SUM($G28:AM28)))","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, $E18)-SUM($G28:AN28)))","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, $E18)-SUM($G28:AO28)))","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, $E18)-SUM($G28:AP28)))","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, $E18)-SUM($G28:AQ28)))","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, $E18)-SUM($G28:AR28)))","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, $E18)-SUM($G28:AS28)))","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, $E18)-SUM($G28:AT28)))","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, $E18)-SUM($G28:AU28)))","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, $E18)-SUM($G28:AV28)))","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, $E18)-SUM($G28:AW28)))","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, $E18)-SUM($G28:AX28)))","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, $E18)-SUM($G28:AY28)))","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, $E18)-SUM($G28:AZ28)))","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, $E18)-SUM($G28:BA28)))","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, $E18)-SUM($G28:BB28)))","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, $E18)-SUM($G28:BC28)))","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, $E18)-SUM($G28:BD28)))","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, $E18)-SUM($G28:BE28)))","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, $E18)-SUM($G28:BF28)))","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, $E18)-SUM($G28:BG28)))","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, $E18)-SUM($G28:BH28)))","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, $E18)-SUM($G28:BI28)))","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, $E18)-SUM($G28:BJ28)))","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, $E18)-SUM($G28:BK28)))","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, $E18)-SUM($G28:BL28)))","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, $E18)-SUM($G28:BM28)))","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, $E18)-SUM($G28:BN28)))","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, $E18)-SUM($G28:BO28)))","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, $E18)-SUM($G28:BP28)))","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, $E18)-SUM($G28:BQ28)))","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, $E18)-SUM($G28:BR28)))","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, $E18)-SUM($G28:BS28)))","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, $E18)-SUM($G28:BT28)))","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, $E18)-SUM($G28:BU28)))","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, $E18)-SUM($G28:BV28)))","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, $E18)-SUM($G28:BW28)))","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, $E18)-SUM($G28:BX28)))","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, $E18)-SUM($G28:BY28)))","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, $E18)-SUM($G28:BZ28)))","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, $E18)-SUM($G28:CA28)))","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, $E18)-SUM($G28:CB28)))","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, $E18)-SUM($G28:CC28)))","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, $E18)-SUM($G28:CD28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CF$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CE28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CG$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CF28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CH$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CG28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CI$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CH28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CI28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CK$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CJ28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CL$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CK28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CM$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CL28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CN$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CM28)))","v":0},{"$f":"IF(OR(OFFSET($G13, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=0, OFFSET($G14, -$E17, $E18)=\"n/a\"), 0, IF(CO$5<=OFFSET($G14, -$E17, $E18)+$E18, IFERROR(OFFSET($G13, -$E17, $E18)/OFFSET($G14, -$E17, $E18), 0), OFFSET($G13, -$E17, $E18)-SUM($G28:CN28)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E19)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$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, $E19)-SUM($G29:K29)))","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, $E19)-SUM($G29:L29)))","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, $E19)-SUM($G29:M29)))","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, $E19)-SUM($G29:N29)))","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, $E19)-SUM($G29:O29)))","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, $E19)-SUM($G29:P29)))","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, $E19)-SUM($G29:Q29)))","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, $E19)-SUM($G29:R29)))","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, $E19)-SUM($G29:S29)))","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, $E19)-SUM($G29:T29)))","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, $E19)-SUM($G29:U29)))","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, $E19)-SUM($G29:V29)))","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, $E19)-SUM($G29:W29)))","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, $E19)-SUM($G29:X29)))","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, $E19)-SUM($G29:Y29)))","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, $E19)-SUM($G29:Z29)))","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, $E19)-SUM($G29:AA29)))","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, $E19)-SUM($G29:AB29)))","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, $E19)-SUM($G29:AC29)))","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, $E19)-SUM($G29:AD29)))","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, $E19)-SUM($G29:AE29)))","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, $E19)-SUM($G29:AF29)))","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, $E19)-SUM($G29:AG29)))","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, $E19)-SUM($G29:AH29)))","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, $E19)-SUM($G29:AI29)))","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, $E19)-SUM($G29:AJ29)))","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, $E19)-SUM($G29:AK29)))","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, $E19)-SUM($G29:AL29)))","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, $E19)-SUM($G29:AM29)))","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, $E19)-SUM($G29:AN29)))","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, $E19)-SUM($G29:AO29)))","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, $E19)-SUM($G29:AP29)))","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, $E19)-SUM($G29:AQ29)))","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, $E19)-SUM($G29:AR29)))","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, $E19)-SUM($G29:AS29)))","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, $E19)-SUM($G29:AT29)))","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, $E19)-SUM($G29:AU29)))","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, $E19)-SUM($G29:AV29)))","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, $E19)-SUM($G29:AW29)))","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, $E19)-SUM($G29:AX29)))","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, $E19)-SUM($G29:AY29)))","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, $E19)-SUM($G29:AZ29)))","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, $E19)-SUM($G29:BA29)))","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, $E19)-SUM($G29:BB29)))","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, $E19)-SUM($G29:BC29)))","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, $E19)-SUM($G29:BD29)))","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, $E19)-SUM($G29:BE29)))","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, $E19)-SUM($G29:BF29)))","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, $E19)-SUM($G29:BG29)))","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, $E19)-SUM($G29:BH29)))","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, $E19)-SUM($G29:BI29)))","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, $E19)-SUM($G29:BJ29)))","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, $E19)-SUM($G29:BK29)))","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, $E19)-SUM($G29:BL29)))","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, $E19)-SUM($G29:BM29)))","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, $E19)-SUM($G29:BN29)))","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, $E19)-SUM($G29:BO29)))","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, $E19)-SUM($G29:BP29)))","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, $E19)-SUM($G29:BQ29)))","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, $E19)-SUM($G29:BR29)))","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, $E19)-SUM($G29:BS29)))","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, $E19)-SUM($G29:BT29)))","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, $E19)-SUM($G29:BU29)))","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, $E19)-SUM($G29:BV29)))","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, $E19)-SUM($G29:BW29)))","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, $E19)-SUM($G29:BX29)))","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, $E19)-SUM($G29:BY29)))","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, $E19)-SUM($G29:BZ29)))","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, $E19)-SUM($G29:CA29)))","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, $E19)-SUM($G29:CB29)))","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, $E19)-SUM($G29:CC29)))","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, $E19)-SUM($G29:CD29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CF$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CE29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CG$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CF29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CH$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CG29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CI$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CH29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CI29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CK$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CJ29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CL$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CK29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CM$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CL29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CN$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CM29)))","v":0},{"$f":"IF(OR(OFFSET($G14, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=0, OFFSET($G15, -$E18, $E19)=\"n/a\"), 0, IF(CO$5<=OFFSET($G15, -$E18, $E19)+$E19, IFERROR(OFFSET($G14, -$E18, $E19)/OFFSET($G15, -$E18, $E19), 0), OFFSET($G14, -$E18, $E19)-SUM($G29:CN29)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E20)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(M$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:L30)))","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, $E20)-SUM($G30:M30)))","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, $E20)-SUM($G30:N30)))","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, $E20)-SUM($G30:O30)))","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, $E20)-SUM($G30:P30)))","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, $E20)-SUM($G30:Q30)))","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, $E20)-SUM($G30:R30)))","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, $E20)-SUM($G30:S30)))","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, $E20)-SUM($G30:T30)))","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, $E20)-SUM($G30:U30)))","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, $E20)-SUM($G30:V30)))","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, $E20)-SUM($G30:W30)))","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, $E20)-SUM($G30:X30)))","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, $E20)-SUM($G30:Y30)))","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, $E20)-SUM($G30:Z30)))","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, $E20)-SUM($G30:AA30)))","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, $E20)-SUM($G30:AB30)))","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, $E20)-SUM($G30:AC30)))","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, $E20)-SUM($G30:AD30)))","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, $E20)-SUM($G30:AE30)))","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, $E20)-SUM($G30:AF30)))","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, $E20)-SUM($G30:AG30)))","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, $E20)-SUM($G30:AH30)))","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, $E20)-SUM($G30:AI30)))","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, $E20)-SUM($G30:AJ30)))","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, $E20)-SUM($G30:AK30)))","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, $E20)-SUM($G30:AL30)))","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, $E20)-SUM($G30:AM30)))","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, $E20)-SUM($G30:AN30)))","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, $E20)-SUM($G30:AO30)))","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, $E20)-SUM($G30:AP30)))","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, $E20)-SUM($G30:AQ30)))","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, $E20)-SUM($G30:AR30)))","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, $E20)-SUM($G30:AS30)))","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, $E20)-SUM($G30:AT30)))","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, $E20)-SUM($G30:AU30)))","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, $E20)-SUM($G30:AV30)))","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, $E20)-SUM($G30:AW30)))","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, $E20)-SUM($G30:AX30)))","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, $E20)-SUM($G30:AY30)))","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, $E20)-SUM($G30:AZ30)))","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, $E20)-SUM($G30:BA30)))","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, $E20)-SUM($G30:BB30)))","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, $E20)-SUM($G30:BC30)))","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, $E20)-SUM($G30:BD30)))","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, $E20)-SUM($G30:BE30)))","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, $E20)-SUM($G30:BF30)))","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, $E20)-SUM($G30:BG30)))","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, $E20)-SUM($G30:BH30)))","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, $E20)-SUM($G30:BI30)))","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, $E20)-SUM($G30:BJ30)))","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, $E20)-SUM($G30:BK30)))","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, $E20)-SUM($G30:BL30)))","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, $E20)-SUM($G30:BM30)))","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, $E20)-SUM($G30:BN30)))","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, $E20)-SUM($G30:BO30)))","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, $E20)-SUM($G30:BP30)))","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, $E20)-SUM($G30:BQ30)))","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, $E20)-SUM($G30:BR30)))","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, $E20)-SUM($G30:BS30)))","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, $E20)-SUM($G30:BT30)))","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, $E20)-SUM($G30:BU30)))","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, $E20)-SUM($G30:BV30)))","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, $E20)-SUM($G30:BW30)))","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, $E20)-SUM($G30:BX30)))","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, $E20)-SUM($G30:BY30)))","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, $E20)-SUM($G30:BZ30)))","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, $E20)-SUM($G30:CA30)))","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, $E20)-SUM($G30:CB30)))","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, $E20)-SUM($G30:CC30)))","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, $E20)-SUM($G30:CD30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CF$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CE30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CG$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CF30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CH$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CG30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CI$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CH30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CI30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CK$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CJ30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CL$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CK30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CM$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CL30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CN$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CM30)))","v":0},{"$f":"IF(OR(OFFSET($G15, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=0, OFFSET($G16, -$E19, $E20)=\"n/a\"), 0, IF(CO$5<=OFFSET($G16, -$E19, $E20)+$E20, IFERROR(OFFSET($G15, -$E19, $E20)/OFFSET($G16, -$E19, $E20), 0), OFFSET($G15, -$E19, $E20)-SUM($G30:CN30)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E7, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Pipelines - depreciation"},null,{"$f":"SUM(H15:H31)","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,{"$f":"SUM(AN15:AN31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT15:BT31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E35","v":"Asset class 2"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E35, 'Capital base input'!$D$24:$D$73, 0))","v":"Compressors"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E35)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E35)-INDEX('Capital base input'!H$78:H$127, $E35))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E35)-INDEX('Capital base input'!I$78:I$127, $E35))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E35)-INDEX('Capital base input'!J$78:J$127, $E35))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E35)-INDEX('Capital base input'!K$78:K$127, $E35))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E35)-INDEX('Capital base input'!L$78:L$127, $E35))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E35)-INDEX('Capital base input'!M$78:M$127, $E35))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E35)-INDEX('Capital base input'!N$78:N$127, $E35))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E35)-INDEX('Capital base input'!O$78:O$127, $E35))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E35)-INDEX('Capital base input'!P$78:P$127, $E35))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E35)-INDEX('Capital base input'!Q$78:Q$127, $E35))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E35)-INDEX('Capital base input'!R$78:R$127, $E35))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E35)-INDEX('Capital base input'!S$78:S$127, $E35))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E35)-INDEX('Capital base input'!T$78:T$127, $E35))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E35)-INDEX('Capital base input'!U$78:U$127, $E35))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E35)-INDEX('Capital base input'!V$78:V$127, $E35))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E35)-INDEX('Capital base input'!W$78:W$127, $E35))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E35)-INDEX('Capital base input'!X$78:X$127, $E35))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E35)-INDEX('Capital base input'!Y$78:Y$127, $E35))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E35)-INDEX('Capital base input'!Z$78:Z$127, $E35))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E35)-INDEX('Capital base input'!AA$78:AA$127, $E35))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E35)-INDEX('Capital base input'!AB$78:AB$127, $E35))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E35)-INDEX('Capital base input'!AC$78:AC$127, $E35))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E35)-INDEX('Capital base input'!AD$78:AD$127, $E35))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E35)-INDEX('Capital base input'!AE$78:AE$127, $E35))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E35)-INDEX('Capital base input'!AF$78:AF$127, $E35))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E35)-INDEX('Capital base input'!AG$78:AG$127, $E35))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E35)-INDEX('Capital base input'!AH$78:AH$127, $E35))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E35)-INDEX('Capital base input'!AI$78:AI$127, $E35))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E35)-INDEX('Capital base input'!AJ$78:AJ$127, $E35))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E35)-INDEX('Capital base input'!AK$78:AK$127, $E35))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E35)-INDEX('Capital base input'!AL$78:AL$127, $E35))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E35)-INDEX('Capital base input'!AM$78:AM$127, $E35))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E35)-INDEX('Capital base input'!AN$78:AN$127, $E35))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E35)-INDEX('Capital base input'!AO$78:AO$127, $E35))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E35)-INDEX('Capital base input'!AP$78:AP$127, $E35))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E35)-INDEX('Capital base input'!AQ$78:AQ$127, $E35))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E35)-INDEX('Capital base input'!AR$78:AR$127, $E35))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E35)-INDEX('Capital base input'!AS$78:AS$127, $E35))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E35)-INDEX('Capital base input'!AT$78:AT$127, $E35))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E35)-INDEX('Capital base input'!AU$78:AU$127, $E35))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E35)-INDEX('Capital base input'!AV$78:AV$127, $E35))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E35)-INDEX('Capital base input'!AW$78:AW$127, $E35))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E35)-INDEX('Capital base input'!AX$78:AX$127, $E35))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E35)-INDEX('Capital base input'!AY$78:AY$127, $E35))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E35)-INDEX('Capital base input'!AZ$78:AZ$127, $E35))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E35)-INDEX('Capital base input'!BA$78:BA$127, $E35))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E35)-INDEX('Capital base input'!BB$78:BB$127, $E35))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E35)-INDEX('Capital base input'!BC$78:BC$127, $E35))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E35)-INDEX('Capital base input'!BD$78:BD$127, $E35))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E35)-INDEX('Capital base input'!BE$78:BE$127, $E35))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E35)-INDEX('Capital base input'!BF$78:BF$127, $E35))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E35)-INDEX('Capital base input'!BG$78:BG$127, $E35))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E35)-INDEX('Capital base input'!BH$78:BH$127, $E35))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E35)-INDEX('Capital base input'!BI$78:BI$127, $E35))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E35)-INDEX('Capital base input'!BJ$78:BJ$127, $E35))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E35)-INDEX('Capital base input'!BK$78:BK$127, $E35))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E35)-INDEX('Capital base input'!BL$78:BL$127, $E35))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E35)-INDEX('Capital base input'!BM$78:BM$127, $E35))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E35)-INDEX('Capital base input'!BN$78:BN$127, $E35))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E35)-INDEX('Capital base input'!BO$78:BO$127, $E35))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E35)-INDEX('Capital base input'!BP$78:BP$127, $E35))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E35)-INDEX('Capital base input'!BQ$78:BQ$127, $E35))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E35)-INDEX('Capital base input'!BR$78:BR$127, $E35))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E35)-INDEX('Capital base input'!BS$78:BS$127, $E35))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E35)-INDEX('Capital base input'!BT$78:BT$127, $E35))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E35)-INDEX('Capital base input'!BU$78:BU$127, $E35))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E35)-INDEX('Capital base input'!BV$78:BV$127, $E35))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E35)-INDEX('Capital base input'!BW$78:BW$127, $E35))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E35)-INDEX('Capital base input'!BX$78:BX$127, $E35))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E35)-INDEX('Capital base input'!BY$78:BY$127, $E35))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E35)-INDEX('Capital base input'!BZ$78:BZ$127, $E35))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E35)-INDEX('Capital base input'!CA$78:CA$127, $E35))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E35)-INDEX('Capital base input'!CB$78:CB$127, $E35))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E35)-INDEX('Capital base input'!CC$78:CC$127, $E35))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E35)-INDEX('Capital base input'!CD$78:CD$127, $E35))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E35)-INDEX('Capital base input'!CE$78:CE$127, $E35))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E35)-INDEX('Capital base input'!CF$78:CF$127, $E35))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E35)-INDEX('Capital base input'!CG$78:CG$127, $E35))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E35)-INDEX('Capital base input'!CH$78:CH$127, $E35))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E35)-INDEX('Capital base input'!CI$78:CI$127, $E35))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E35)-INDEX('Capital base input'!CJ$78:CJ$127, $E35))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E35)-INDEX('Capital base input'!CK$78:CK$127, $E35))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E35)-INDEX('Capital base input'!CL$78:CL$127, $E35))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E35)-INDEX('Capital base input'!CM$78:CM$127, $E35))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E35)-INDEX('Capital base input'!CN$78:CN$127, $E35))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E35)-INDEX('Capital base input'!CO$78:CO$127, $E35))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$132:$G$181, $E35)=\"\", IF($G35=0, 0, F36), INDEX('Capital base input'!$G$132:$G$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!H$132:H$181, $E35)=\"\", G36, INDEX('Capital base input'!H$132:H$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!I$132:I$181, $E35)=\"\", H36, INDEX('Capital base input'!I$132:I$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!J$132:J$181, $E35)=\"\", I36, INDEX('Capital base input'!J$132:J$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!K$132:K$181, $E35)=\"\", J36, INDEX('Capital base input'!K$132:K$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!L$132:L$181, $E35)=\"\", K36, INDEX('Capital base input'!L$132:L$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!M$132:M$181, $E35)=\"\", L36, INDEX('Capital base input'!M$132:M$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!N$132:N$181, $E35)=\"\", M36, INDEX('Capital base input'!N$132:N$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!O$132:O$181, $E35)=\"\", N36, INDEX('Capital base input'!O$132:O$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!P$132:P$181, $E35)=\"\", O36, INDEX('Capital base input'!P$132:P$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$132:Q$181, $E35)=\"\", P36, INDEX('Capital base input'!Q$132:Q$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!R$132:R$181, $E35)=\"\", Q36, INDEX('Capital base input'!R$132:R$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!S$132:S$181, $E35)=\"\", R36, INDEX('Capital base input'!S$132:S$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!T$132:T$181, $E35)=\"\", S36, INDEX('Capital base input'!T$132:T$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!U$132:U$181, $E35)=\"\", T36, INDEX('Capital base input'!U$132:U$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!V$132:V$181, $E35)=\"\", U36, INDEX('Capital base input'!V$132:V$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!W$132:W$181, $E35)=\"\", V36, INDEX('Capital base input'!W$132:W$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!X$132:X$181, $E35)=\"\", W36, INDEX('Capital base input'!X$132:X$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$132:Y$181, $E35)=\"\", X36, INDEX('Capital base input'!Y$132:Y$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$132:Z$181, $E35)=\"\", Y36, INDEX('Capital base input'!Z$132:Z$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$132:AA$181, $E35)=\"\", Z36, INDEX('Capital base input'!AA$132:AA$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$132:AB$181, $E35)=\"\", AA36, INDEX('Capital base input'!AB$132:AB$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$132:AC$181, $E35)=\"\", AB36, INDEX('Capital base input'!AC$132:AC$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$132:AD$181, $E35)=\"\", AC36, INDEX('Capital base input'!AD$132:AD$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$132:AE$181, $E35)=\"\", AD36, INDEX('Capital base input'!AE$132:AE$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$132:AF$181, $E35)=\"\", AE36, INDEX('Capital base input'!AF$132:AF$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$132:AG$181, $E35)=\"\", AF36, INDEX('Capital base input'!AG$132:AG$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$132:AH$181, $E35)=\"\", AG36, INDEX('Capital base input'!AH$132:AH$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$132:AI$181, $E35)=\"\", AH36, INDEX('Capital base input'!AI$132:AI$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$132:AJ$181, $E35)=\"\", AI36, INDEX('Capital base input'!AJ$132:AJ$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$132:AK$181, $E35)=\"\", AJ36, INDEX('Capital base input'!AK$132:AK$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$132:AL$181, $E35)=\"\", AK36, INDEX('Capital base input'!AL$132:AL$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$132:AM$181, $E35)=\"\", AL36, INDEX('Capital base input'!AM$132:AM$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$132:AN$181, $E35)=\"\", AM36, INDEX('Capital base input'!AN$132:AN$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$132:AO$181, $E35)=\"\", AN36, INDEX('Capital base input'!AO$132:AO$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$132:AP$181, $E35)=\"\", AO36, INDEX('Capital base input'!AP$132:AP$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$132:AQ$181, $E35)=\"\", AP36, INDEX('Capital base input'!AQ$132:AQ$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$132:AR$181, $E35)=\"\", AQ36, INDEX('Capital base input'!AR$132:AR$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$132:AS$181, $E35)=\"\", AR36, INDEX('Capital base input'!AS$132:AS$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$132:AT$181, $E35)=\"\", AS36, INDEX('Capital base input'!AT$132:AT$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$132:AU$181, $E35)=\"\", AT36, INDEX('Capital base input'!AU$132:AU$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$132:AV$181, $E35)=\"\", AU36, INDEX('Capital base input'!AV$132:AV$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$132:AW$181, $E35)=\"\", AV36, INDEX('Capital base input'!AW$132:AW$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$132:AX$181, $E35)=\"\", AW36, INDEX('Capital base input'!AX$132:AX$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$132:AY$181, $E35)=\"\", AX36, INDEX('Capital base input'!AY$132:AY$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$132:AZ$181, $E35)=\"\", AY36, INDEX('Capital base input'!AZ$132:AZ$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$132:BA$181, $E35)=\"\", AZ36, INDEX('Capital base input'!BA$132:BA$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$132:BB$181, $E35)=\"\", BA36, INDEX('Capital base input'!BB$132:BB$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$132:BC$181, $E35)=\"\", BB36, INDEX('Capital base input'!BC$132:BC$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$132:BD$181, $E35)=\"\", BC36, INDEX('Capital base input'!BD$132:BD$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$132:BE$181, $E35)=\"\", BD36, INDEX('Capital base input'!BE$132:BE$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$132:BF$181, $E35)=\"\", BE36, INDEX('Capital base input'!BF$132:BF$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$132:BG$181, $E35)=\"\", BF36, INDEX('Capital base input'!BG$132:BG$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$132:BH$181, $E35)=\"\", BG36, INDEX('Capital base input'!BH$132:BH$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$132:BI$181, $E35)=\"\", BH36, INDEX('Capital base input'!BI$132:BI$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$132:BJ$181, $E35)=\"\", BI36, INDEX('Capital base input'!BJ$132:BJ$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$132:BK$181, $E35)=\"\", BJ36, INDEX('Capital base input'!BK$132:BK$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$132:BL$181, $E35)=\"\", BK36, INDEX('Capital base input'!BL$132:BL$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$132:BM$181, $E35)=\"\", BL36, INDEX('Capital base input'!BM$132:BM$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$132:BN$181, $E35)=\"\", BM36, INDEX('Capital base input'!BN$132:BN$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$132:BO$181, $E35)=\"\", BN36, INDEX('Capital base input'!BO$132:BO$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$132:BP$181, $E35)=\"\", BO36, INDEX('Capital base input'!BP$132:BP$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$132:BQ$181, $E35)=\"\", BP36, INDEX('Capital base input'!BQ$132:BQ$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$132:BR$181, $E35)=\"\", BQ36, INDEX('Capital base input'!BR$132:BR$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$132:BS$181, $E35)=\"\", BR36, INDEX('Capital base input'!BS$132:BS$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$132:BT$181, $E35)=\"\", BS36, INDEX('Capital base input'!BT$132:BT$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$132:BU$181, $E35)=\"\", BT36, INDEX('Capital base input'!BU$132:BU$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$132:BV$181, $E35)=\"\", BU36, INDEX('Capital base input'!BV$132:BV$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$132:BW$181, $E35)=\"\", BV36, INDEX('Capital base input'!BW$132:BW$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$132:BX$181, $E35)=\"\", BW36, INDEX('Capital base input'!BX$132:BX$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$132:BY$181, $E35)=\"\", BX36, INDEX('Capital base input'!BY$132:BY$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$132:BZ$181, $E35)=\"\", BY36, INDEX('Capital base input'!BZ$132:BZ$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$132:CA$181, $E35)=\"\", BZ36, INDEX('Capital base input'!CA$132:CA$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$132:CB$181, $E35)=\"\", CA36, INDEX('Capital base input'!CB$132:CB$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$132:CC$181, $E35)=\"\", CB36, INDEX('Capital base input'!CC$132:CC$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$132:CD$181, $E35)=\"\", CC36, INDEX('Capital base input'!CD$132:CD$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$132:CE$181, $E35)=\"\", CD36, INDEX('Capital base input'!CE$132:CE$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$132:CF$181, $E35)=\"\", CE36, INDEX('Capital base input'!CF$132:CF$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$132:CG$181, $E35)=\"\", CF36, INDEX('Capital base input'!CG$132:CG$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$132:CH$181, $E35)=\"\", CG36, INDEX('Capital base input'!CH$132:CH$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$132:CI$181, $E35)=\"\", CH36, INDEX('Capital base input'!CI$132:CI$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$132:CJ$181, $E35)=\"\", CI36, INDEX('Capital base input'!CJ$132:CJ$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$132:CK$181, $E35)=\"\", CJ36, INDEX('Capital base input'!CK$132:CK$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$132:CL$181, $E35)=\"\", CK36, INDEX('Capital base input'!CL$132:CL$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$132:CM$181, $E35)=\"\", CL36, INDEX('Capital base input'!CM$132:CM$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$132:CN$181, $E35)=\"\", CM36, INDEX('Capital base input'!CN$132:CN$181, $E35))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$132:CO$181, $E35)=\"\", CN36, INDEX('Capital base input'!CO$132:CO$181, $E35))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E35)+INDEX('Capital base input'!$G$292:$G$341, $E35)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E35)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E35)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E35)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E35)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E35)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E35)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E35)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E35)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E35)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E35)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E35)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E35)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E35)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E35)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E35)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E35)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E35)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E35)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E35)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E35)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E35)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E35)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E35)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E35)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E35)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E35)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E35)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E35)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E35)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E35)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E35)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E35)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E35)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E35)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E35)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E35)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E35)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E35)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E35)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E35)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E35)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E35)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E35)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E35)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E35)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E35)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E35)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E35)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E35)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E35)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E35)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E35)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E35)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E35)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E35)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E35)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E35)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E35)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E35)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E35)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E35)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E35)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E35)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E35)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E35)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E35)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E35)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E35)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E35)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E35)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E35)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E35)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E35)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E35)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E35)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E35)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E35)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E35)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E35)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E35)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E35)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E35)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E35)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E35)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E35)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E35)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G37<>0, IF(G36<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E35)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H37<>0, IF(H36<>\"n/a\", H36-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I37<>0, IF(I36<>\"n/a\", I36-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J37<>0, IF(J36<>\"n/a\", J36-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K37<>0, IF(K36<>\"n/a\", K36-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L37<>0, IF(L36<>\"n/a\", L36-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M37<>0, IF(M36<>\"n/a\", M36-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N37<>0, IF(N36<>\"n/a\", N36-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O37<>0, IF(O36<>\"n/a\", O36-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P37<>0, IF(P36<>\"n/a\", P36-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q37<>0, IF(Q36<>\"n/a\", Q36-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R37<>0, IF(R36<>\"n/a\", R36-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S37<>0, IF(S36<>\"n/a\", S36-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T37<>0, IF(T36<>\"n/a\", T36-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U37<>0, IF(U36<>\"n/a\", U36-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V37<>0, IF(V36<>\"n/a\", V36-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W37<>0, IF(W36<>\"n/a\", W36-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X37<>0, IF(X36<>\"n/a\", X36-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y37<>0, IF(Y36<>\"n/a\", Y36-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z37<>0, IF(Z36<>\"n/a\", Z36-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA37<>0, IF(AA36<>\"n/a\", AA36-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB37<>0, IF(AB36<>\"n/a\", AB36-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC37<>0, IF(AC36<>\"n/a\", AC36-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD37<>0, IF(AD36<>\"n/a\", AD36-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE37<>0, IF(AE36<>\"n/a\", AE36-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF37<>0, IF(AF36<>\"n/a\", AF36-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG37<>0, IF(AG36<>\"n/a\", AG36-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH37<>0, IF(AH36<>\"n/a\", AH36-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI37<>0, IF(AI36<>\"n/a\", AI36-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ37<>0, IF(AJ36<>\"n/a\", AJ36-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK37<>0, IF(AK36<>\"n/a\", AK36-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL37<>0, IF(AL36<>\"n/a\", AL36-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM37<>0, IF(AM36<>\"n/a\", AM36-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN37<>0, IF(AN36<>\"n/a\", AN36-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO37<>0, IF(AO36<>\"n/a\", AO36-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP37<>0, IF(AP36<>\"n/a\", AP36-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ37<>0, IF(AQ36<>\"n/a\", AQ36-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR37<>0, IF(AR36<>\"n/a\", AR36-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS37<>0, IF(AS36<>\"n/a\", AS36-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT37<>0, IF(AT36<>\"n/a\", AT36-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU37<>0, IF(AU36<>\"n/a\", AU36-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV37<>0, IF(AV36<>\"n/a\", AV36-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW37<>0, IF(AW36<>\"n/a\", AW36-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX37<>0, IF(AX36<>\"n/a\", AX36-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY37<>0, IF(AY36<>\"n/a\", AY36-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ37<>0, IF(AZ36<>\"n/a\", AZ36-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA37<>0, IF(BA36<>\"n/a\", BA36-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB37<>0, IF(BB36<>\"n/a\", BB36-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC37<>0, IF(BC36<>\"n/a\", BC36-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD37<>0, IF(BD36<>\"n/a\", BD36-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE37<>0, IF(BE36<>\"n/a\", BE36-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF37<>0, IF(BF36<>\"n/a\", BF36-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG37<>0, IF(BG36<>\"n/a\", BG36-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH37<>0, IF(BH36<>\"n/a\", BH36-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI37<>0, IF(BI36<>\"n/a\", BI36-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ37<>0, IF(BJ36<>\"n/a\", BJ36-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK37<>0, IF(BK36<>\"n/a\", BK36-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL37<>0, IF(BL36<>\"n/a\", BL36-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM37<>0, IF(BM36<>\"n/a\", BM36-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN37<>0, IF(BN36<>\"n/a\", BN36-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO37<>0, IF(BO36<>\"n/a\", BO36-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP37<>0, IF(BP36<>\"n/a\", BP36-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ37<>0, IF(BQ36<>\"n/a\", BQ36-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR37<>0, IF(BR36<>\"n/a\", BR36-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS37<>0, IF(BS36<>\"n/a\", BS36-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT37<>0, IF(BT36<>\"n/a\", BT36-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU37<>0, IF(BU36<>\"n/a\", BU36-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV37<>0, IF(BV36<>\"n/a\", BV36-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW37<>0, IF(BW36<>\"n/a\", BW36-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX37<>0, IF(BX36<>\"n/a\", BX36-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY37<>0, IF(BY36<>\"n/a\", BY36-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ37<>0, IF(BZ36<>\"n/a\", BZ36-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA37<>0, IF(CA36<>\"n/a\", CA36-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB37<>0, IF(CB36<>\"n/a\", CB36-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC37<>0, IF(CC36<>\"n/a\", CC36-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD37<>0, IF(CD36<>\"n/a\", CD36-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE37<>0, IF(CE36<>\"n/a\", CE36-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF37<>0, IF(CF36<>\"n/a\", CF36-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG37<>0, IF(CG36<>\"n/a\", CG36-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH37<>0, IF(CH36<>\"n/a\", CH36-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI37<>0, IF(CI36<>\"n/a\", CI36-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ37<>0, IF(CJ36<>\"n/a\", CJ36-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK37<>0, IF(CK36<>\"n/a\", CK36-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL37<>0, IF(CL36<>\"n/a\", CL36-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM37<>0, IF(CM36<>\"n/a\", CM36-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN37<>0, IF(CN36<>\"n/a\", CN36-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO37<>0, IF(CO36<>\"n/a\", CO36-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E35)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E35)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E35)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E35)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E35)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E35)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E35)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E35)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E35)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E35)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E35)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E35)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E35)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E35)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E35)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E35)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E35)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E35)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E35)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E35)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E35)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E35)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E35)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E35)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E35)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E35)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E35)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E35)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E35)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E35)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E35)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E35)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E35)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E35)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E35)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E35)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E35)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E35)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E35)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E35)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E35)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E35)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E35)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E35)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E35)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E35)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E35)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E35)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E35)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E35)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E35)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E35)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E35)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E35)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E35)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E35)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E35)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E35)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E35)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E35)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E35)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E35)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E35)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E35)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E35)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E35)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E35)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E35)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E35)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E35)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E35)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E35)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E35)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E35)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E35)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E35)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E35)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E35)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E35)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E35)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E35)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E35)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E35)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E35)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E35)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E35)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E35)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E35)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>H$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:G43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>I$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:H43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>J$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:I43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>K$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:J43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>L$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:K43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>M$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:L43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>N$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:M43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>O$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:N43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>P$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:O43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>Q$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:P43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>R$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:Q43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>S$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:R43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>T$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:S43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>U$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:T43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>V$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:U43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>W$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:V43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>X$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:W43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>Y$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:X43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>Z$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:Y43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AA$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:Z43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AB$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AA43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AC$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AB43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AD$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AC43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AE$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AD43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AF$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AE43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AG$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AF43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AH$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AG43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AI$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AH43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AJ$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AI43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AK$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AJ43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AL$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AK43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AM$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AL43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AN$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AM43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AO$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AN43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AP$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AO43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AQ$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AP43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AR$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AQ43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AS$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AR43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AT$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AS43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AU$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AT43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AV$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AU43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AW$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AV43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AX$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AW43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AY$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AX43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>AZ$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AY43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BA$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:AZ43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BB$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BA43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BC$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BB43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BD$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BC43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BE$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BD43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BF$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BE43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BG$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BF43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BH$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BG43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BI$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BH43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BJ$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BI43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BK$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BJ43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BL$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BK43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BM$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BL43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BN$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BM43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BO$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BN43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BP$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BO43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BQ$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BP43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BR$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BQ43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BS$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BR43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BT$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BS43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BU$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BT43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BV$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BU43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BW$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BV43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BX$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BW43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BY$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BX43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>BZ$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BY43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CA$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:BZ43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CB$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CA43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CC$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CB43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CD$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CC43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CE$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CD43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CF$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CE43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CG$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CF43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CH$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CG43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CI$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CH43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CJ$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CI43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CK$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CJ43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CL$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CK43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CM$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CL43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CN$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CM43))))","v":0},{"$f":"IF(OFFSET($G36, -$E43, $E43)=\"n/a\",0,IF(OFFSET($G36,-$E43,$E43)+$E43>CO$5,IFERROR((OFFSET($G35,-$E43,$E43)/(OFFSET($G36,-$E43,$E43))),0),(OFFSET($G35,-$E43,$E43)-SUM($G43:CN43))))","v":0}]
[null,null,null,null,{"$f":"E43+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E44)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>I$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:H44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>J$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:I44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>K$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:J44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>L$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:K44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>M$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:L44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>N$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:M44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>O$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:N44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>P$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:O44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>Q$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:P44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>R$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:Q44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>S$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:R44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>T$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:S44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>U$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:T44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>V$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:U44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>W$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:V44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>X$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:W44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>Y$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:X44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>Z$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:Y44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AA$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:Z44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AB$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AA44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AC$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AB44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AD$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AC44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AE$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AD44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AF$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AE44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AG$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AF44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AH$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AG44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AI$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AH44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AJ$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AI44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AK$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AJ44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AL$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AK44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AM$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AL44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AN$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AM44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AO$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AN44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AP$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AO44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AQ$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AP44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AR$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AQ44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AS$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AR44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AT$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AS44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AU$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AT44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AV$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AU44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AW$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AV44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AX$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AW44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AY$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AX44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>AZ$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AY44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BA$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:AZ44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BB$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BA44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BC$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BB44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BD$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BC44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BE$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BD44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BF$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BE44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BG$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BF44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BH$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BG44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BI$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BH44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BJ$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BI44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BK$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BJ44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BL$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BK44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BM$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BL44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BN$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BM44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BO$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BN44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BP$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BO44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BQ$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BP44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BR$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BQ44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BS$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BR44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BT$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BS44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BU$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BT44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BV$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BU44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BW$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BV44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BX$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BW44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BY$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BX44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>BZ$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BY44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CA$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:BZ44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CB$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CA44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CC$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CB44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CD$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CC44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CE$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CD44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CF$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CE44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CG$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CF44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CH$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CG44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CI$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CH44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CJ$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CI44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CK$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CJ44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CL$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CK44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CM$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CL44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CN$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CM44))))","v":0},{"$f":"IF(OFFSET($G37, -$E44, $E44)=\"n/a\",0,IF(OFFSET($G37,-$E44,$E44)+$E44>CO$5,IFERROR((OFFSET($G36,-$E44,$E44)/(OFFSET($G37,-$E44,$E44))),0),(OFFSET($G36,-$E44,$E44)-SUM($G44:CN44))))","v":0}]
[null,null,null,null,{"$f":"E44+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E45)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>J$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:I45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>K$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:J45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>L$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:K45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>M$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:L45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>N$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:M45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>O$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:N45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>P$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:O45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>Q$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:P45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>R$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:Q45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>S$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:R45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>T$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:S45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>U$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:T45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>V$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:U45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>W$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:V45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>X$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:W45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>Y$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:X45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>Z$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:Y45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AA$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:Z45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AB$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AA45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AC$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AB45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AD$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AC45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AE$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AD45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AF$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AE45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AG$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AF45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AH$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AG45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AI$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AH45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AJ$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AI45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AK$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AJ45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AL$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AK45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AM$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AL45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AN$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AM45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AO$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AN45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AP$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AO45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AQ$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AP45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AR$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AQ45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AS$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AR45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AT$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AS45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AU$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AT45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AV$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AU45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AW$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AV45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AX$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AW45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AY$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AX45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>AZ$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AY45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BA$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:AZ45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BB$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BA45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BC$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BB45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BD$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BC45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BE$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BD45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BF$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BE45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BG$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BF45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BH$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BG45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BI$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BH45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BJ$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BI45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BK$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BJ45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BL$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BK45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BM$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BL45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BN$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BM45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BO$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BN45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BP$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BO45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BQ$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BP45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BR$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BQ45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BS$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BR45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BT$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BS45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BU$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BT45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BV$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BU45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BW$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BV45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BX$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BW45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BY$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BX45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>BZ$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BY45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CA$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:BZ45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CB$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CA45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CC$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CB45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CD$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CC45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CE$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CD45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CF$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CE45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CG$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CF45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CH$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CG45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CI$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CH45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CJ$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CI45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CK$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CJ45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CL$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CK45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CM$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CL45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CN$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CM45))))","v":0},{"$f":"IF(OFFSET($G38, -$E45, $E45)=\"n/a\",0,IF(OFFSET($G38,-$E45,$E45)+$E45>CO$5,IFERROR((OFFSET($G37,-$E45,$E45)/(OFFSET($G38,-$E45,$E45))),0),(OFFSET($G37,-$E45,$E45)-SUM($G45:CN45))))","v":0}]
[null,null,null,null,{"$f":"E45+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E46)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>K$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:J46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>L$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:K46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>M$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:L46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>N$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:M46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>O$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:N46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>P$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:O46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>Q$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:P46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>R$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:Q46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>S$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:R46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>T$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:S46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>U$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:T46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>V$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:U46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>W$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:V46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>X$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:W46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>Y$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:X46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>Z$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:Y46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AA$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:Z46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AB$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AA46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AC$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AB46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AD$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AC46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AE$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AD46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AF$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AE46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AG$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AF46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AH$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AG46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AI$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AH46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AJ$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AI46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AK$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AJ46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AL$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AK46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AM$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AL46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AN$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AM46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AO$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AN46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AP$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AO46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AQ$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AP46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AR$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AQ46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AS$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AR46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AT$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AS46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AU$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AT46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AV$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AU46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AW$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AV46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AX$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AW46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AY$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AX46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>AZ$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AY46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BA$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:AZ46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BB$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BA46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BC$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BB46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BD$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BC46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BE$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BD46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BF$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BE46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BG$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BF46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BH$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BG46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BI$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BH46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BJ$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BI46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BK$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BJ46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BL$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BK46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BM$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BL46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BN$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BM46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BO$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BN46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BP$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BO46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BQ$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BP46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BR$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BQ46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BS$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BR46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BT$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BS46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BU$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BT46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BV$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BU46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BW$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BV46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BX$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BW46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BY$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BX46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>BZ$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BY46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CA$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:BZ46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CB$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CA46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CC$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CB46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CD$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CC46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CE$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CD46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CF$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CE46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CG$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CF46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CH$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CG46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CI$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CH46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CJ$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CI46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CK$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CJ46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CL$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CK46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CM$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CL46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CN$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CM46))))","v":0},{"$f":"IF(OFFSET($G39, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G39,-$E46,$E46)+$E46>CO$5,IFERROR((OFFSET($G38,-$E46,$E46)/(OFFSET($G39,-$E46,$E46))),0),(OFFSET($G38,-$E46,$E46)-SUM($G46:CN46))))","v":0}]
[null,null,null,null,{"$f":"E46+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E47)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>L$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:K47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>M$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:L47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>N$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:M47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>O$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:N47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>P$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:O47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>Q$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:P47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>R$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:Q47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>S$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:R47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>T$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:S47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>U$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:T47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>V$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:U47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>W$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:V47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>X$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:W47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>Y$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:X47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>Z$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:Y47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AA$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:Z47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AB$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AA47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AC$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AB47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AD$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AC47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AE$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AD47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AF$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AE47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AG$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AF47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AH$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AG47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AI$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AH47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AJ$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AI47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AK$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AJ47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AL$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AK47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AM$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AL47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AN$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AM47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AO$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AN47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AP$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AO47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AQ$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AP47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AR$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AQ47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AS$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AR47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AT$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AS47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AU$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AT47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AV$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AU47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AW$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AV47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AX$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AW47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AY$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AX47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>AZ$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AY47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BA$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:AZ47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BB$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BA47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BC$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BB47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BD$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BC47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BE$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BD47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BF$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BE47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BG$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BF47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BH$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BG47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BI$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BH47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BJ$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BI47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BK$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BJ47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BL$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BK47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BM$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BL47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BN$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BM47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BO$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BN47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BP$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BO47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BQ$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BP47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BR$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BQ47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BS$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BR47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BT$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BS47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BU$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BT47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BV$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BU47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BW$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BV47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BX$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BW47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BY$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BX47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>BZ$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BY47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CA$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:BZ47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CB$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CA47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CC$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CB47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CD$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CC47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CE$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CD47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CF$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CE47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CG$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CF47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CH$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CG47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CI$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CH47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CJ$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CI47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CK$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CJ47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CL$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CK47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CM$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CL47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CN$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CM47))))","v":0},{"$f":"IF(OFFSET($G40, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G40,-$E47,$E47)+$E47>CO$5,IFERROR((OFFSET($G39,-$E47,$E47)/(OFFSET($G40,-$E47,$E47))),0),(OFFSET($G39,-$E47,$E47)-SUM($G47:CN47))))","v":0}]
[null,null,null,null,{"$f":"E47+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E48)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>M$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:L48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>N$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:M48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>O$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:N48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>P$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:O48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>Q$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:P48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>R$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:Q48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>S$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:R48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>T$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:S48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>U$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:T48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>V$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:U48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>W$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:V48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>X$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:W48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>Y$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:X48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>Z$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:Y48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AA$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:Z48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AB$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AA48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AC$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AB48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AD$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AC48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AE$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AD48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AF$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AE48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AG$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AF48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AH$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AG48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AI$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AH48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AJ$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AI48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AK$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AJ48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AL$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AK48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AM$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AL48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AN$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AM48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AO$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AN48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AP$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AO48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AQ$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AP48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AR$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AQ48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AS$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AR48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AT$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AS48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AU$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AT48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AV$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AU48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AW$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AV48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AX$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AW48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AY$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AX48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>AZ$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AY48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BA$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:AZ48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BB$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BA48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BC$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BB48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BD$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BC48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BE$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BD48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BF$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BE48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BG$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BF48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BH$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BG48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BI$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BH48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BJ$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BI48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BK$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BJ48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BL$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BK48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BM$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BL48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BN$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BM48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BO$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BN48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BP$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BO48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BQ$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BP48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BR$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BQ48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BS$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BR48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BT$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BS48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BU$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BT48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BV$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BU48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BW$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BV48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BX$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BW48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BY$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BX48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>BZ$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BY48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CA$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:BZ48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CB$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CA48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CC$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CB48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CD$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CC48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CE$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CD48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CF$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CE48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CG$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CF48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CH$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CG48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CI$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CH48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CJ$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CI48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CK$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CJ48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CL$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CK48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CM$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CL48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CN$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CM48))))","v":0},{"$f":"IF(OFFSET($G41, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G41,-$E48,$E48)+$E48>CO$5,IFERROR((OFFSET($G40,-$E48,$E48)/(OFFSET($G41,-$E48,$E48))),0),(OFFSET($G40,-$E48,$E48)-SUM($G48:CN48))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E48","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E50)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:L51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:M51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:N51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:O51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:P51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:Q51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:R51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:S51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:T51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:U51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:V51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:W51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:X51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:Y51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:Z51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AA51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AB51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AC51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AD51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AE51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AF51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AG51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AH51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AI51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AJ51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AK51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AL51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AM51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AN51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AO51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AP51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AQ51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AR51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AS51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AT51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AU51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AV51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AW51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AX51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AY51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:AZ51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BA51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BB51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BC51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BD51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BE51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BF51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BG51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BH51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BI51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BJ51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BK51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BL51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BM51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BN51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BO51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BP51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BQ51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BR51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BS51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BT51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BU51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BV51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BW51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BX51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BY51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:BZ51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CA51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CB51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CC51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CD51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CE51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CF51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CG51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CH51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CI51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CJ51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CK51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CL51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CM51))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G37, -$E43, $E50)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E50)<OFFSET($G38, -$E43, $E50)+$E50, OFFSET($G37, -$E43, $E50)/OFFSET($G38, -$E43, $E50), OFFSET($G37, -$E43, $E50)-SUM($G51:CN51))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E44)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(I$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:H54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(J$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:I54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(K$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:J54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(L$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:K54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(M$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:L54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(N$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:M54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(O$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:N54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(P$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:O54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(Q$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:P54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(R$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:Q54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(S$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:R54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(T$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:S54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(U$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:T54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(V$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:U54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(W$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:V54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(X$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:W54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(Y$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:X54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(Z$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:Y54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AA$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:Z54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AB$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AA54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AC$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AB54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AD$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AC54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AE$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AD54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AF$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AE54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AG$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AF54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AH$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AG54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AI$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AH54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AI54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AK$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AJ54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AL$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AK54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AM$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AL54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AN$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AM54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AO$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AN54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AP$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AO54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AP54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AR$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AQ54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AS$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AR54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AT$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AS54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AU$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AT54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AV$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AU54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AW$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AV54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AX$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AW54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AY$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AX54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AY54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BA$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:AZ54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BB$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BA54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BC$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BB54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BD$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BC54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BE$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BD54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BF$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BE54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BG$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BF54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BH$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BG54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BI$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BH54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BI54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BK$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BJ54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BL$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BK54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BM$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BL54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BN$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BM54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BO$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BN54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BP$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BO54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BP54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BR$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BQ54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BS$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BR54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BT$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BS54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BU$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BT54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BV$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BU54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BW$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BV54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BX$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BW54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BY$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BX54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BY54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CA$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:BZ54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CB$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CA54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CC$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CB54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CD$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CC54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CE$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CD54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CF$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CE54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CG$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CF54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CH$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CG54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CI$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CH54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CI54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CK$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CJ54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CL$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CK54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CM$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CL54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CN$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CM54)))","v":0},{"$f":"IF(OR(OFFSET($G39, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=0, OFFSET($G40, -$E43, $E44)=\"n/a\"), 0, IF(CO$5<=OFFSET($G40, -$E43, $E44)+$E44, IFERROR(OFFSET($G39, -$E43, $E44)/OFFSET($G40, -$E43, $E44), 0), OFFSET($G39, -$E43, $E44)-SUM($G54:CN54)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E45)","v":"Depreciation of asset adjustments - Capital base 2022-23"},null,null,null,{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(J$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:I55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(K$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:J55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(L$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:K55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(M$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:L55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(N$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:M55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(O$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:N55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(P$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:O55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(Q$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:P55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(R$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:Q55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(S$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:R55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(T$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:S55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(U$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:T55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(V$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:U55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(W$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:V55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(X$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:W55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(Y$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:X55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(Z$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:Y55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AA$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:Z55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AB$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AA55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AC$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AB55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AD$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AC55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AE$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AD55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AF$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AE55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AG$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AF55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AH$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AG55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AI$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AH55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AI55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AK$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AJ55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AL$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AK55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AM$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AL55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AN$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AM55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AO$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AN55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AP$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AO55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AP55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AR$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AQ55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AS$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AR55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AT$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AS55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AU$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AT55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AV$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AU55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AW$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AV55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AX$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AW55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AY$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AX55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AY55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BA$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:AZ55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BB$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BA55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BC$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BB55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BD$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BC55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BE$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BD55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BF$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BE55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BG$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BF55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BH$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BG55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BI$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BH55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BI55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BK$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BJ55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BL$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BK55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BM$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BL55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BN$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BM55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BO$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BN55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BP$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BO55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BP55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BR$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BQ55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BS$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BR55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BT$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BS55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BU$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BT55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BV$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BU55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BW$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BV55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BX$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BW55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BY$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BX55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BY55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CA$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:BZ55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CB$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CA55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CC$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CB55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CD$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CC55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CE$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CD55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CF$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CE55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CG$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CF55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CH$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CG55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CI$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CH55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CI55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CK$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CJ55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CL$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CK55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CM$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CL55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CN$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CM55)))","v":0},{"$f":"IF(OR(OFFSET($G40, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=0, OFFSET($G41, -$E44, $E45)=\"n/a\"), 0, IF(CO$5<=OFFSET($G41, -$E44, $E45)+$E45, IFERROR(OFFSET($G40, -$E44, $E45)/OFFSET($G41, -$E44, $E45), 0), OFFSET($G40, -$E44, $E45)-SUM($G55:CN55)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E46)","v":"Depreciation of asset adjustments - Capital base 2023-24"},null,null,null,null,{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(K$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:J56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(L$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:K56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(M$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:L56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(N$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:M56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(O$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:N56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(P$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:O56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(Q$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:P56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(R$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:Q56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(S$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:R56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(T$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:S56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(U$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:T56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(V$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:U56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(W$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:V56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(X$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:W56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(Y$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:X56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(Z$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:Y56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AA$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:Z56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AB$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AA56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AC$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AB56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AD$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AC56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AE$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AD56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AF$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AE56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AG$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AF56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AH$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AG56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AI$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AH56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AI56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AK$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AJ56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AL$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AK56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AM$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AL56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AN$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AM56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AO$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AN56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AP$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AO56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AP56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AR$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AQ56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AS$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AR56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AT$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AS56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AU$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AT56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AV$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AU56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AW$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AV56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AX$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AW56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AY$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AX56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AY56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BA$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:AZ56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BB$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BA56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BC$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BB56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BD$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BC56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BE$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BD56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BF$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BE56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BG$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BF56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BH$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BG56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BI$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BH56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BI56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BK$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BJ56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BL$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BK56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BM$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BL56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BN$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BM56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BO$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BN56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BP$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BO56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BP56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BR$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BQ56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BS$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BR56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BT$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BS56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BU$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BT56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BV$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BU56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BW$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BV56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BX$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BW56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BY$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BX56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BY56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CA$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:BZ56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CB$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CA56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CC$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CB56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CD$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CC56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CE$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CD56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CF$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CE56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CG$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CF56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CH$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CG56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CI$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CH56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CI56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CK$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CJ56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CL$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CK56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CM$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CL56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CN$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CM56)))","v":0},{"$f":"IF(OR(OFFSET($G41, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=0, OFFSET($G42, -$E45, $E46)=\"n/a\"), 0, IF(CO$5<=OFFSET($G42, -$E45, $E46)+$E46, IFERROR(OFFSET($G41, -$E45, $E46)/OFFSET($G42, -$E45, $E46), 0), OFFSET($G41, -$E45, $E46)-SUM($G56:CN56)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E47)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(L$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:K57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(M$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:L57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(N$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:M57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(O$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:N57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(P$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:O57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(Q$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:P57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(R$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:Q57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(S$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:R57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(T$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:S57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(U$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:T57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(V$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:U57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(W$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:V57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(X$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:W57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(Y$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:X57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(Z$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:Y57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AA$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:Z57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AB$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AA57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AC$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AB57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AD$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AC57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AE$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AD57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AF$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AE57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AG$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AF57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AH$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AG57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AI$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AH57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AI57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AK$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AJ57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AL$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AK57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AM$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AL57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AN$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AM57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AO$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AN57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AP$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AO57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AP57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AR$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AQ57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AS$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AR57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AT$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AS57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AU$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AT57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AV$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AU57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AW$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AV57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AX$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AW57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AY$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AX57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AY57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BA$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:AZ57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BB$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BA57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BC$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BB57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BD$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BC57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BE$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BD57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BF$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BE57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BG$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BF57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BH$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BG57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BI$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BH57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BI57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BK$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BJ57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BL$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BK57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BM$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BL57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BN$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BM57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BO$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BN57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BP$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BO57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BP57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BR$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BQ57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BS$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BR57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BT$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BS57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BU$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BT57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BV$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BU57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BW$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BV57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BX$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BW57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BY$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BX57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BY57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CA$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:BZ57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CB$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CA57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CC$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CB57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CD$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CC57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CE$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CD57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CF$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CE57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CG$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CF57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CH$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CG57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CI$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CH57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CI57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CK$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CJ57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CL$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CK57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CM$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CL57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CN$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CM57)))","v":0},{"$f":"IF(OR(OFFSET($G42, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=0, OFFSET($G43, -$E46, $E47)=\"n/a\"), 0, IF(CO$5<=OFFSET($G43, -$E46, $E47)+$E47, IFERROR(OFFSET($G42, -$E46, $E47)/OFFSET($G43, -$E46, $E47), 0), OFFSET($G42, -$E46, $E47)-SUM($G57:CN57)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E48)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(M$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:L58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(N$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:M58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(O$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:N58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(P$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:O58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(Q$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:P58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(R$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:Q58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(S$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:R58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(T$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:S58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(U$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:T58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(V$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:U58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(W$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:V58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(X$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:W58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(Y$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:X58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(Z$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:Y58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AA$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:Z58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AB$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AA58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AC$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AB58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AD$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AC58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AE$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AD58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AF$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AE58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AG$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AF58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AH$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AG58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AI$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AH58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AI58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AK$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AJ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AL$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AK58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AM$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AL58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AN$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AM58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AO$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AN58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AP$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AO58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AP58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AR$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AQ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AS$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AR58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AT$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AS58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AU$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AT58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AV$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AU58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AW$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AV58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AX$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AW58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AY$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AX58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AY58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BA$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:AZ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BB$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BA58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BC$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BB58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BD$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BC58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BE$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BD58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BF$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BE58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BG$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BF58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BH$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BG58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BI$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BH58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BI58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BK$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BJ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BL$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BK58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BM$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BL58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BN$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BM58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BO$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BN58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BP$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BO58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BP58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BR$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BQ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BS$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BR58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BT$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BS58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BU$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BT58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BV$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BU58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BW$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BV58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BX$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BW58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BY$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BX58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BY58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CA$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:BZ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CB$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CA58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CC$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CB58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CD$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CC58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CE$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CD58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CF$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CE58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CG$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CF58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CH$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CG58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CI$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CH58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CI58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CK$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CJ58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CL$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CK58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CM$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CL58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CN$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CM58)))","v":0},{"$f":"IF(OR(OFFSET($G43, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=0, OFFSET($G44, -$E47, $E48)=\"n/a\"), 0, IF(CO$5<=OFFSET($G44, -$E47, $E48)+$E48, IFERROR(OFFSET($G43, -$E47, $E48)/OFFSET($G44, -$E47, $E48), 0), OFFSET($G43, -$E47, $E48)-SUM($G58:CN58)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E35, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Compressors - depreciation"},null,{"$f":"SUM(H43:H59)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R43:R59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN43:AN59)","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,{"$f":"SUM(BT43:BT59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E63","v":"Asset class 3"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E63, 'Capital base input'!$D$24:$D$73, 0))","v":"Meter Station "}]
[null,null,null,null,{"$f":"E35+1","v":3},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E63)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E63)-INDEX('Capital base input'!H$78:H$127, $E63))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E63)-INDEX('Capital base input'!I$78:I$127, $E63))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E63)-INDEX('Capital base input'!J$78:J$127, $E63))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E63)-INDEX('Capital base input'!K$78:K$127, $E63))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E63)-INDEX('Capital base input'!L$78:L$127, $E63))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E63)-INDEX('Capital base input'!M$78:M$127, $E63))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E63)-INDEX('Capital base input'!N$78:N$127, $E63))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E63)-INDEX('Capital base input'!O$78:O$127, $E63))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E63)-INDEX('Capital base input'!P$78:P$127, $E63))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E63)-INDEX('Capital base input'!Q$78:Q$127, $E63))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E63)-INDEX('Capital base input'!R$78:R$127, $E63))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E63)-INDEX('Capital base input'!S$78:S$127, $E63))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E63)-INDEX('Capital base input'!T$78:T$127, $E63))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E63)-INDEX('Capital base input'!U$78:U$127, $E63))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E63)-INDEX('Capital base input'!V$78:V$127, $E63))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E63)-INDEX('Capital base input'!W$78:W$127, $E63))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E63)-INDEX('Capital base input'!X$78:X$127, $E63))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E63)-INDEX('Capital base input'!Y$78:Y$127, $E63))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E63)-INDEX('Capital base input'!Z$78:Z$127, $E63))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E63)-INDEX('Capital base input'!AA$78:AA$127, $E63))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E63)-INDEX('Capital base input'!AB$78:AB$127, $E63))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E63)-INDEX('Capital base input'!AC$78:AC$127, $E63))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E63)-INDEX('Capital base input'!AD$78:AD$127, $E63))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E63)-INDEX('Capital base input'!AE$78:AE$127, $E63))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E63)-INDEX('Capital base input'!AF$78:AF$127, $E63))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E63)-INDEX('Capital base input'!AG$78:AG$127, $E63))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E63)-INDEX('Capital base input'!AH$78:AH$127, $E63))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E63)-INDEX('Capital base input'!AI$78:AI$127, $E63))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E63)-INDEX('Capital base input'!AJ$78:AJ$127, $E63))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E63)-INDEX('Capital base input'!AK$78:AK$127, $E63))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E63)-INDEX('Capital base input'!AL$78:AL$127, $E63))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E63)-INDEX('Capital base input'!AM$78:AM$127, $E63))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E63)-INDEX('Capital base input'!AN$78:AN$127, $E63))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E63)-INDEX('Capital base input'!AO$78:AO$127, $E63))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E63)-INDEX('Capital base input'!AP$78:AP$127, $E63))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E63)-INDEX('Capital base input'!AQ$78:AQ$127, $E63))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E63)-INDEX('Capital base input'!AR$78:AR$127, $E63))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E63)-INDEX('Capital base input'!AS$78:AS$127, $E63))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E63)-INDEX('Capital base input'!AT$78:AT$127, $E63))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E63)-INDEX('Capital base input'!AU$78:AU$127, $E63))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E63)-INDEX('Capital base input'!AV$78:AV$127, $E63))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E63)-INDEX('Capital base input'!AW$78:AW$127, $E63))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E63)-INDEX('Capital base input'!AX$78:AX$127, $E63))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E63)-INDEX('Capital base input'!AY$78:AY$127, $E63))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E63)-INDEX('Capital base input'!AZ$78:AZ$127, $E63))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E63)-INDEX('Capital base input'!BA$78:BA$127, $E63))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E63)-INDEX('Capital base input'!BB$78:BB$127, $E63))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E63)-INDEX('Capital base input'!BC$78:BC$127, $E63))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E63)-INDEX('Capital base input'!BD$78:BD$127, $E63))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E63)-INDEX('Capital base input'!BE$78:BE$127, $E63))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E63)-INDEX('Capital base input'!BF$78:BF$127, $E63))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E63)-INDEX('Capital base input'!BG$78:BG$127, $E63))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E63)-INDEX('Capital base input'!BH$78:BH$127, $E63))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E63)-INDEX('Capital base input'!BI$78:BI$127, $E63))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E63)-INDEX('Capital base input'!BJ$78:BJ$127, $E63))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E63)-INDEX('Capital base input'!BK$78:BK$127, $E63))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E63)-INDEX('Capital base input'!BL$78:BL$127, $E63))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E63)-INDEX('Capital base input'!BM$78:BM$127, $E63))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E63)-INDEX('Capital base input'!BN$78:BN$127, $E63))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E63)-INDEX('Capital base input'!BO$78:BO$127, $E63))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E63)-INDEX('Capital base input'!BP$78:BP$127, $E63))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E63)-INDEX('Capital base input'!BQ$78:BQ$127, $E63))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E63)-INDEX('Capital base input'!BR$78:BR$127, $E63))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E63)-INDEX('Capital base input'!BS$78:BS$127, $E63))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E63)-INDEX('Capital base input'!BT$78:BT$127, $E63))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E63)-INDEX('Capital base input'!BU$78:BU$127, $E63))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E63)-INDEX('Capital base input'!BV$78:BV$127, $E63))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E63)-INDEX('Capital base input'!BW$78:BW$127, $E63))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E63)-INDEX('Capital base input'!BX$78:BX$127, $E63))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E63)-INDEX('Capital base input'!BY$78:BY$127, $E63))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E63)-INDEX('Capital base input'!BZ$78:BZ$127, $E63))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E63)-INDEX('Capital base input'!CA$78:CA$127, $E63))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E63)-INDEX('Capital base input'!CB$78:CB$127, $E63))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E63)-INDEX('Capital base input'!CC$78:CC$127, $E63))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E63)-INDEX('Capital base input'!CD$78:CD$127, $E63))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E63)-INDEX('Capital base input'!CE$78:CE$127, $E63))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E63)-INDEX('Capital base input'!CF$78:CF$127, $E63))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E63)-INDEX('Capital base input'!CG$78:CG$127, $E63))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E63)-INDEX('Capital base input'!CH$78:CH$127, $E63))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E63)-INDEX('Capital base input'!CI$78:CI$127, $E63))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E63)-INDEX('Capital base input'!CJ$78:CJ$127, $E63))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E63)-INDEX('Capital base input'!CK$78:CK$127, $E63))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E63)-INDEX('Capital base input'!CL$78:CL$127, $E63))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E63)-INDEX('Capital base input'!CM$78:CM$127, $E63))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E63)-INDEX('Capital base input'!CN$78:CN$127, $E63))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E63)-INDEX('Capital base input'!CO$78:CO$127, $E63))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$132:$G$181, $E63)=\"\", IF($G63=0, 0, F64), INDEX('Capital base input'!$G$132:$G$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!H$132:H$181, $E63)=\"\", G64, INDEX('Capital base input'!H$132:H$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!I$132:I$181, $E63)=\"\", H64, INDEX('Capital base input'!I$132:I$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!J$132:J$181, $E63)=\"\", I64, INDEX('Capital base input'!J$132:J$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!K$132:K$181, $E63)=\"\", J64, INDEX('Capital base input'!K$132:K$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!L$132:L$181, $E63)=\"\", K64, INDEX('Capital base input'!L$132:L$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!M$132:M$181, $E63)=\"\", L64, INDEX('Capital base input'!M$132:M$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!N$132:N$181, $E63)=\"\", M64, INDEX('Capital base input'!N$132:N$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!O$132:O$181, $E63)=\"\", N64, INDEX('Capital base input'!O$132:O$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!P$132:P$181, $E63)=\"\", O64, INDEX('Capital base input'!P$132:P$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$132:Q$181, $E63)=\"\", P64, INDEX('Capital base input'!Q$132:Q$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!R$132:R$181, $E63)=\"\", Q64, INDEX('Capital base input'!R$132:R$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!S$132:S$181, $E63)=\"\", R64, INDEX('Capital base input'!S$132:S$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!T$132:T$181, $E63)=\"\", S64, INDEX('Capital base input'!T$132:T$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!U$132:U$181, $E63)=\"\", T64, INDEX('Capital base input'!U$132:U$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!V$132:V$181, $E63)=\"\", U64, INDEX('Capital base input'!V$132:V$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!W$132:W$181, $E63)=\"\", V64, INDEX('Capital base input'!W$132:W$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!X$132:X$181, $E63)=\"\", W64, INDEX('Capital base input'!X$132:X$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$132:Y$181, $E63)=\"\", X64, INDEX('Capital base input'!Y$132:Y$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$132:Z$181, $E63)=\"\", Y64, INDEX('Capital base input'!Z$132:Z$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$132:AA$181, $E63)=\"\", Z64, INDEX('Capital base input'!AA$132:AA$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$132:AB$181, $E63)=\"\", AA64, INDEX('Capital base input'!AB$132:AB$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$132:AC$181, $E63)=\"\", AB64, INDEX('Capital base input'!AC$132:AC$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$132:AD$181, $E63)=\"\", AC64, INDEX('Capital base input'!AD$132:AD$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$132:AE$181, $E63)=\"\", AD64, INDEX('Capital base input'!AE$132:AE$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$132:AF$181, $E63)=\"\", AE64, INDEX('Capital base input'!AF$132:AF$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$132:AG$181, $E63)=\"\", AF64, INDEX('Capital base input'!AG$132:AG$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$132:AH$181, $E63)=\"\", AG64, INDEX('Capital base input'!AH$132:AH$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$132:AI$181, $E63)=\"\", AH64, INDEX('Capital base input'!AI$132:AI$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$132:AJ$181, $E63)=\"\", AI64, INDEX('Capital base input'!AJ$132:AJ$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$132:AK$181, $E63)=\"\", AJ64, INDEX('Capital base input'!AK$132:AK$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$132:AL$181, $E63)=\"\", AK64, INDEX('Capital base input'!AL$132:AL$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$132:AM$181, $E63)=\"\", AL64, INDEX('Capital base input'!AM$132:AM$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$132:AN$181, $E63)=\"\", AM64, INDEX('Capital base input'!AN$132:AN$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$132:AO$181, $E63)=\"\", AN64, INDEX('Capital base input'!AO$132:AO$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$132:AP$181, $E63)=\"\", AO64, INDEX('Capital base input'!AP$132:AP$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$132:AQ$181, $E63)=\"\", AP64, INDEX('Capital base input'!AQ$132:AQ$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$132:AR$181, $E63)=\"\", AQ64, INDEX('Capital base input'!AR$132:AR$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$132:AS$181, $E63)=\"\", AR64, INDEX('Capital base input'!AS$132:AS$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$132:AT$181, $E63)=\"\", AS64, INDEX('Capital base input'!AT$132:AT$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$132:AU$181, $E63)=\"\", AT64, INDEX('Capital base input'!AU$132:AU$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$132:AV$181, $E63)=\"\", AU64, INDEX('Capital base input'!AV$132:AV$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$132:AW$181, $E63)=\"\", AV64, INDEX('Capital base input'!AW$132:AW$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$132:AX$181, $E63)=\"\", AW64, INDEX('Capital base input'!AX$132:AX$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$132:AY$181, $E63)=\"\", AX64, INDEX('Capital base input'!AY$132:AY$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$132:AZ$181, $E63)=\"\", AY64, INDEX('Capital base input'!AZ$132:AZ$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$132:BA$181, $E63)=\"\", AZ64, INDEX('Capital base input'!BA$132:BA$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$132:BB$181, $E63)=\"\", BA64, INDEX('Capital base input'!BB$132:BB$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$132:BC$181, $E63)=\"\", BB64, INDEX('Capital base input'!BC$132:BC$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$132:BD$181, $E63)=\"\", BC64, INDEX('Capital base input'!BD$132:BD$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$132:BE$181, $E63)=\"\", BD64, INDEX('Capital base input'!BE$132:BE$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$132:BF$181, $E63)=\"\", BE64, INDEX('Capital base input'!BF$132:BF$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$132:BG$181, $E63)=\"\", BF64, INDEX('Capital base input'!BG$132:BG$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$132:BH$181, $E63)=\"\", BG64, INDEX('Capital base input'!BH$132:BH$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$132:BI$181, $E63)=\"\", BH64, INDEX('Capital base input'!BI$132:BI$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$132:BJ$181, $E63)=\"\", BI64, INDEX('Capital base input'!BJ$132:BJ$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$132:BK$181, $E63)=\"\", BJ64, INDEX('Capital base input'!BK$132:BK$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$132:BL$181, $E63)=\"\", BK64, INDEX('Capital base input'!BL$132:BL$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$132:BM$181, $E63)=\"\", BL64, INDEX('Capital base input'!BM$132:BM$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$132:BN$181, $E63)=\"\", BM64, INDEX('Capital base input'!BN$132:BN$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$132:BO$181, $E63)=\"\", BN64, INDEX('Capital base input'!BO$132:BO$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$132:BP$181, $E63)=\"\", BO64, INDEX('Capital base input'!BP$132:BP$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$132:BQ$181, $E63)=\"\", BP64, INDEX('Capital base input'!BQ$132:BQ$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$132:BR$181, $E63)=\"\", BQ64, INDEX('Capital base input'!BR$132:BR$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$132:BS$181, $E63)=\"\", BR64, INDEX('Capital base input'!BS$132:BS$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$132:BT$181, $E63)=\"\", BS64, INDEX('Capital base input'!BT$132:BT$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$132:BU$181, $E63)=\"\", BT64, INDEX('Capital base input'!BU$132:BU$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$132:BV$181, $E63)=\"\", BU64, INDEX('Capital base input'!BV$132:BV$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$132:BW$181, $E63)=\"\", BV64, INDEX('Capital base input'!BW$132:BW$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$132:BX$181, $E63)=\"\", BW64, INDEX('Capital base input'!BX$132:BX$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$132:BY$181, $E63)=\"\", BX64, INDEX('Capital base input'!BY$132:BY$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$132:BZ$181, $E63)=\"\", BY64, INDEX('Capital base input'!BZ$132:BZ$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$132:CA$181, $E63)=\"\", BZ64, INDEX('Capital base input'!CA$132:CA$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$132:CB$181, $E63)=\"\", CA64, INDEX('Capital base input'!CB$132:CB$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$132:CC$181, $E63)=\"\", CB64, INDEX('Capital base input'!CC$132:CC$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$132:CD$181, $E63)=\"\", CC64, INDEX('Capital base input'!CD$132:CD$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$132:CE$181, $E63)=\"\", CD64, INDEX('Capital base input'!CE$132:CE$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$132:CF$181, $E63)=\"\", CE64, INDEX('Capital base input'!CF$132:CF$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$132:CG$181, $E63)=\"\", CF64, INDEX('Capital base input'!CG$132:CG$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$132:CH$181, $E63)=\"\", CG64, INDEX('Capital base input'!CH$132:CH$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$132:CI$181, $E63)=\"\", CH64, INDEX('Capital base input'!CI$132:CI$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$132:CJ$181, $E63)=\"\", CI64, INDEX('Capital base input'!CJ$132:CJ$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$132:CK$181, $E63)=\"\", CJ64, INDEX('Capital base input'!CK$132:CK$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$132:CL$181, $E63)=\"\", CK64, INDEX('Capital base input'!CL$132:CL$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$132:CM$181, $E63)=\"\", CL64, INDEX('Capital base input'!CM$132:CM$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$132:CN$181, $E63)=\"\", CM64, INDEX('Capital base input'!CN$132:CN$181, $E63))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$132:CO$181, $E63)=\"\", CN64, INDEX('Capital base input'!CO$132:CO$181, $E63))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E63)+INDEX('Capital base input'!$G$292:$G$341, $E63)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E63)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E63)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E63)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E63)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E63)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E63)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E63)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E63)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E63)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E63)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E63)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E63)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E63)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E63)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E63)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E63)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E63)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E63)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E63)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E63)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E63)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E63)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E63)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E63)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E63)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E63)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E63)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E63)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E63)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E63)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E63)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E63)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E63)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E63)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E63)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E63)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E63)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E63)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E63)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E63)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E63)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E63)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E63)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E63)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E63)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E63)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E63)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E63)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E63)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E63)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E63)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E63)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E63)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E63)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E63)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E63)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E63)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E63)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E63)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E63)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E63)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E63)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E63)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E63)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E63)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E63)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E63)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E63)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E63)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E63)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E63)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E63)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E63)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E63)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E63)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E63)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E63)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E63)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E63)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E63)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E63)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E63)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E63)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E63)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E63)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E63)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G65<>0, IF(G64<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E63)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H65<>0, IF(H64<>\"n/a\", H64-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I65<>0, IF(I64<>\"n/a\", I64-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J65<>0, IF(J64<>\"n/a\", J64-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K65<>0, IF(K64<>\"n/a\", K64-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L65<>0, IF(L64<>\"n/a\", L64-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M65<>0, IF(M64<>\"n/a\", M64-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N65<>0, IF(N64<>\"n/a\", N64-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O65<>0, IF(O64<>\"n/a\", O64-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P65<>0, IF(P64<>\"n/a\", P64-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q65<>0, IF(Q64<>\"n/a\", Q64-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R65<>0, IF(R64<>\"n/a\", R64-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S65<>0, IF(S64<>\"n/a\", S64-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T65<>0, IF(T64<>\"n/a\", T64-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U65<>0, IF(U64<>\"n/a\", U64-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V65<>0, IF(V64<>\"n/a\", V64-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W65<>0, IF(W64<>\"n/a\", W64-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X65<>0, IF(X64<>\"n/a\", X64-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y65<>0, IF(Y64<>\"n/a\", Y64-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z65<>0, IF(Z64<>\"n/a\", Z64-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA65<>0, IF(AA64<>\"n/a\", AA64-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB65<>0, IF(AB64<>\"n/a\", AB64-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC65<>0, IF(AC64<>\"n/a\", AC64-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD65<>0, IF(AD64<>\"n/a\", AD64-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE65<>0, IF(AE64<>\"n/a\", AE64-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF65<>0, IF(AF64<>\"n/a\", AF64-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG65<>0, IF(AG64<>\"n/a\", AG64-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH65<>0, IF(AH64<>\"n/a\", AH64-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI65<>0, IF(AI64<>\"n/a\", AI64-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ65<>0, IF(AJ64<>\"n/a\", AJ64-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK65<>0, IF(AK64<>\"n/a\", AK64-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL65<>0, IF(AL64<>\"n/a\", AL64-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM65<>0, IF(AM64<>\"n/a\", AM64-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN65<>0, IF(AN64<>\"n/a\", AN64-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO65<>0, IF(AO64<>\"n/a\", AO64-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP65<>0, IF(AP64<>\"n/a\", AP64-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ65<>0, IF(AQ64<>\"n/a\", AQ64-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR65<>0, IF(AR64<>\"n/a\", AR64-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS65<>0, IF(AS64<>\"n/a\", AS64-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT65<>0, IF(AT64<>\"n/a\", AT64-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU65<>0, IF(AU64<>\"n/a\", AU64-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV65<>0, IF(AV64<>\"n/a\", AV64-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW65<>0, IF(AW64<>\"n/a\", AW64-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX65<>0, IF(AX64<>\"n/a\", AX64-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY65<>0, IF(AY64<>\"n/a\", AY64-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ65<>0, IF(AZ64<>\"n/a\", AZ64-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA65<>0, IF(BA64<>\"n/a\", BA64-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB65<>0, IF(BB64<>\"n/a\", BB64-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC65<>0, IF(BC64<>\"n/a\", BC64-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD65<>0, IF(BD64<>\"n/a\", BD64-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE65<>0, IF(BE64<>\"n/a\", BE64-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF65<>0, IF(BF64<>\"n/a\", BF64-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG65<>0, IF(BG64<>\"n/a\", BG64-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH65<>0, IF(BH64<>\"n/a\", BH64-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI65<>0, IF(BI64<>\"n/a\", BI64-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ65<>0, IF(BJ64<>\"n/a\", BJ64-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK65<>0, IF(BK64<>\"n/a\", BK64-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL65<>0, IF(BL64<>\"n/a\", BL64-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM65<>0, IF(BM64<>\"n/a\", BM64-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN65<>0, IF(BN64<>\"n/a\", BN64-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO65<>0, IF(BO64<>\"n/a\", BO64-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP65<>0, IF(BP64<>\"n/a\", BP64-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ65<>0, IF(BQ64<>\"n/a\", BQ64-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR65<>0, IF(BR64<>\"n/a\", BR64-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS65<>0, IF(BS64<>\"n/a\", BS64-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT65<>0, IF(BT64<>\"n/a\", BT64-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU65<>0, IF(BU64<>\"n/a\", BU64-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV65<>0, IF(BV64<>\"n/a\", BV64-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW65<>0, IF(BW64<>\"n/a\", BW64-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX65<>0, IF(BX64<>\"n/a\", BX64-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY65<>0, IF(BY64<>\"n/a\", BY64-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ65<>0, IF(BZ64<>\"n/a\", BZ64-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA65<>0, IF(CA64<>\"n/a\", CA64-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB65<>0, IF(CB64<>\"n/a\", CB64-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC65<>0, IF(CC64<>\"n/a\", CC64-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD65<>0, IF(CD64<>\"n/a\", CD64-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE65<>0, IF(CE64<>\"n/a\", CE64-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF65<>0, IF(CF64<>\"n/a\", CF64-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG65<>0, IF(CG64<>\"n/a\", CG64-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH65<>0, IF(CH64<>\"n/a\", CH64-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI65<>0, IF(CI64<>\"n/a\", CI64-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ65<>0, IF(CJ64<>\"n/a\", CJ64-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK65<>0, IF(CK64<>\"n/a\", CK64-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL65<>0, IF(CL64<>\"n/a\", CL64-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM65<>0, IF(CM64<>\"n/a\", CM64-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN65<>0, IF(CN64<>\"n/a\", CN64-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO65<>0, IF(CO64<>\"n/a\", CO64-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E63)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E63)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E63)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E63)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E63)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E63)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E63)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E63)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E63)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E63)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E63)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E63)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E63)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E63)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E63)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E63)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E63)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E63)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E63)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E63)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E63)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E63)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E63)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E63)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E63)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E63)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E63)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E63)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E63)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E63)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E63)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E63)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E63)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E63)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E63)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E63)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E63)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E63)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E63)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E63)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E63)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E63)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E63)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E63)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E63)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E63)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E63)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E63)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E63)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E63)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E63)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E63)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E63)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E63)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E63)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E63)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E63)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E63)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E63)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E63)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E63)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E63)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E63)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E63)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E63)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E63)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E63)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E63)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E63)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E63)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E63)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E63)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E63)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E63)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E63)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E63)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E63)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E63)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E63)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E63)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E63)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E63)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E63)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E63)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E63)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E63)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E63)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E63)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>H$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:G71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>I$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:H71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>J$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:I71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>K$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:J71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>L$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:K71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>M$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:L71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>N$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:M71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>O$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:N71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>P$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:O71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>Q$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:P71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>R$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:Q71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>S$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:R71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>T$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:S71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>U$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:T71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>V$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:U71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>W$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:V71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>X$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:W71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>Y$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:X71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>Z$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:Y71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AA$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:Z71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AB$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AA71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AC$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AB71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AD$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AC71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AE$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AD71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AF$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AE71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AG$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AF71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AH$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AG71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AI$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AH71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AJ$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AI71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AK$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AJ71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AL$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AK71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AM$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AL71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AN$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AM71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AO$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AN71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AP$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AO71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AQ$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AP71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AR$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AQ71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AS$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AR71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AT$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AS71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AU$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AT71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AV$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AU71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AW$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AV71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AX$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AW71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AY$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AX71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>AZ$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AY71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BA$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:AZ71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BB$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BA71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BC$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BB71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BD$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BC71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BE$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BD71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BF$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BE71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BG$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BF71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BH$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BG71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BI$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BH71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BJ$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BI71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BK$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BJ71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BL$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BK71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BM$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BL71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BN$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BM71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BO$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BN71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BP$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BO71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BQ$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BP71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BR$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BQ71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BS$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BR71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BT$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BS71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BU$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BT71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BV$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BU71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BW$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BV71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BX$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BW71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BY$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BX71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>BZ$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BY71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CA$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:BZ71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CB$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CA71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CC$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CB71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CD$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CC71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CE$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CD71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CF$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CE71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CG$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CF71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CH$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CG71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CI$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CH71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CJ$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CI71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CK$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CJ71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CL$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CK71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CM$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CL71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CN$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CM71))))","v":0},{"$f":"IF(OFFSET($G64, -$E71, $E71)=\"n/a\",0,IF(OFFSET($G64,-$E71,$E71)+$E71>CO$5,IFERROR((OFFSET($G63,-$E71,$E71)/(OFFSET($G64,-$E71,$E71))),0),(OFFSET($G63,-$E71,$E71)-SUM($G71:CN71))))","v":0}]
[null,null,null,null,{"$f":"E71+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E72)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>I$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:H72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>J$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:I72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>K$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:J72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>L$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:K72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>M$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:L72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>N$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:M72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>O$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:N72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>P$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:O72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>Q$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:P72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>R$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:Q72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>S$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:R72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>T$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:S72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>U$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:T72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>V$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:U72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>W$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:V72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>X$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:W72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>Y$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:X72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>Z$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:Y72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AA$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:Z72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AB$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AA72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AC$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AB72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AD$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AC72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AE$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AD72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AF$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AE72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AG$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AF72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AH$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AG72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AI$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AH72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AJ$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AI72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AK$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AJ72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AL$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AK72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AM$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AL72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AN$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AM72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AO$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AN72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AP$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AO72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AQ$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AP72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AR$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AQ72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AS$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AR72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AT$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AS72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AU$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AT72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AV$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AU72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AW$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AV72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AX$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AW72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AY$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AX72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>AZ$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AY72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BA$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:AZ72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BB$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BA72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BC$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BB72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BD$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BC72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BE$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BD72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BF$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BE72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BG$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BF72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BH$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BG72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BI$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BH72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BJ$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BI72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BK$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BJ72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BL$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BK72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BM$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BL72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BN$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BM72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BO$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BN72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BP$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BO72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BQ$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BP72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BR$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BQ72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BS$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BR72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BT$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BS72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BU$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BT72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BV$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BU72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BW$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BV72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BX$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BW72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BY$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BX72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>BZ$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BY72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CA$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:BZ72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CB$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CA72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CC$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CB72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CD$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CC72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CE$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CD72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CF$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CE72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CG$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CF72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CH$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CG72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CI$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CH72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CJ$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CI72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CK$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CJ72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CL$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CK72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CM$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CL72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CN$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CM72))))","v":0},{"$f":"IF(OFFSET($G65, -$E72, $E72)=\"n/a\",0,IF(OFFSET($G65,-$E72,$E72)+$E72>CO$5,IFERROR((OFFSET($G64,-$E72,$E72)/(OFFSET($G65,-$E72,$E72))),0),(OFFSET($G64,-$E72,$E72)-SUM($G72:CN72))))","v":0}]
[null,null,null,null,{"$f":"E72+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E73)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>J$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:I73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>K$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:J73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>L$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:K73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>M$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:L73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>N$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:M73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>O$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:N73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>P$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:O73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>Q$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:P73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>R$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:Q73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>S$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:R73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>T$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:S73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>U$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:T73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>V$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:U73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>W$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:V73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>X$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:W73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>Y$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:X73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>Z$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:Y73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AA$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:Z73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AB$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AA73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AC$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AB73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AD$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AC73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AE$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AD73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AF$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AE73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AG$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AF73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AH$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AG73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AI$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AH73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AJ$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AI73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AK$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AJ73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AL$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AK73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AM$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AL73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AN$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AM73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AO$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AN73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AP$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AO73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AQ$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AP73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AR$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AQ73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AS$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AR73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AT$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AS73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AU$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AT73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AV$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AU73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AW$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AV73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AX$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AW73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AY$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AX73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>AZ$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AY73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BA$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:AZ73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BB$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BA73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BC$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BB73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BD$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BC73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BE$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BD73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BF$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BE73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BG$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BF73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BH$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BG73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BI$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BH73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BJ$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BI73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BK$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BJ73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BL$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BK73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BM$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BL73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BN$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BM73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BO$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BN73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BP$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BO73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BQ$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BP73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BR$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BQ73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BS$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BR73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BT$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BS73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BU$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BT73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BV$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BU73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BW$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BV73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BX$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BW73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BY$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BX73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>BZ$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BY73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CA$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:BZ73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CB$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CA73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CC$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CB73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CD$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CC73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CE$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CD73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CF$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CE73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CG$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CF73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CH$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CG73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CI$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CH73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CJ$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CI73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CK$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CJ73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CL$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CK73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CM$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CL73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CN$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CM73))))","v":0},{"$f":"IF(OFFSET($G66, -$E73, $E73)=\"n/a\",0,IF(OFFSET($G66,-$E73,$E73)+$E73>CO$5,IFERROR((OFFSET($G65,-$E73,$E73)/(OFFSET($G66,-$E73,$E73))),0),(OFFSET($G65,-$E73,$E73)-SUM($G73:CN73))))","v":0}]
[null,null,null,null,{"$f":"E73+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E74)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>K$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:J74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>L$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:K74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>M$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:L74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>N$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:M74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>O$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:N74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>P$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:O74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>Q$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:P74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>R$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:Q74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>S$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:R74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>T$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:S74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>U$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:T74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>V$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:U74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>W$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:V74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>X$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:W74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>Y$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:X74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>Z$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:Y74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AA$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:Z74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AB$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AA74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AC$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AB74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AD$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AC74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AE$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AD74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AF$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AE74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AG$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AF74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AH$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AG74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AI$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AH74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AJ$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AI74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AK$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AJ74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AL$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AK74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AM$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AL74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AN$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AM74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AO$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AN74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AP$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AO74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AQ$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AP74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AR$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AQ74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AS$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AR74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AT$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AS74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AU$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AT74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AV$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AU74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AW$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AV74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AX$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AW74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AY$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AX74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>AZ$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AY74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BA$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:AZ74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BB$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BA74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BC$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BB74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BD$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BC74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BE$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BD74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BF$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BE74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BG$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BF74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BH$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BG74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BI$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BH74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BJ$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BI74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BK$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BJ74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BL$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BK74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BM$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BL74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BN$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BM74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BO$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BN74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BP$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BO74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BQ$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BP74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BR$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BQ74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BS$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BR74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BT$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BS74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BU$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BT74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BV$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BU74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BW$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BV74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BX$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BW74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BY$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BX74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>BZ$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BY74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CA$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:BZ74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CB$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CA74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CC$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CB74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CD$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CC74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CE$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CD74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CF$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CE74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CG$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CF74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CH$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CG74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CI$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CH74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CJ$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CI74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CK$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CJ74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CL$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CK74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CM$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CL74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CN$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CM74))))","v":0},{"$f":"IF(OFFSET($G67, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G67,-$E74,$E74)+$E74>CO$5,IFERROR((OFFSET($G66,-$E74,$E74)/(OFFSET($G67,-$E74,$E74))),0),(OFFSET($G66,-$E74,$E74)-SUM($G74:CN74))))","v":0}]
[null,null,null,null,{"$f":"E74+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E75)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>L$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:K75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>M$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:L75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>N$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:M75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>O$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:N75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>P$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:O75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>Q$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:P75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>R$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:Q75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>S$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:R75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>T$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:S75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>U$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:T75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>V$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:U75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>W$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:V75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>X$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:W75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>Y$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:X75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>Z$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:Y75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AA$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:Z75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AB$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AA75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AC$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AB75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AD$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AC75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AE$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AD75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AF$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AE75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AG$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AF75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AH$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AG75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AI$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AH75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AJ$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AI75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AK$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AJ75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AL$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AK75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AM$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AL75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AN$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AM75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AO$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AN75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AP$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AO75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AQ$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AP75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AR$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AQ75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AS$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AR75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AT$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AS75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AU$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AT75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AV$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AU75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AW$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AV75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AX$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AW75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AY$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AX75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>AZ$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AY75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BA$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:AZ75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BB$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BA75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BC$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BB75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BD$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BC75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BE$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BD75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BF$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BE75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BG$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BF75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BH$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BG75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BI$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BH75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BJ$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BI75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BK$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BJ75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BL$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BK75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BM$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BL75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BN$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BM75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BO$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BN75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BP$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BO75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BQ$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BP75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BR$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BQ75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BS$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BR75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BT$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BS75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BU$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BT75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BV$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BU75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BW$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BV75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BX$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BW75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BY$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BX75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>BZ$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BY75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CA$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:BZ75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CB$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CA75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CC$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CB75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CD$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CC75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CE$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CD75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CF$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CE75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CG$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CF75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CH$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CG75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CI$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CH75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CJ$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CI75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CK$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CJ75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CL$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CK75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CM$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CL75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CN$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CM75))))","v":0},{"$f":"IF(OFFSET($G68, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G68,-$E75,$E75)+$E75>CO$5,IFERROR((OFFSET($G67,-$E75,$E75)/(OFFSET($G68,-$E75,$E75))),0),(OFFSET($G67,-$E75,$E75)-SUM($G75:CN75))))","v":0}]
[null,null,null,null,{"$f":"E75+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E76)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>M$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:L76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>N$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:M76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>O$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:N76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>P$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:O76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>Q$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:P76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>R$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:Q76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>S$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:R76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>T$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:S76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>U$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:T76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>V$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:U76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>W$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:V76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>X$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:W76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>Y$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:X76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>Z$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:Y76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AA$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:Z76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AB$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AA76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AC$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AB76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AD$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AC76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AE$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AD76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AF$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AE76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AG$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AF76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AH$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AG76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AI$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AH76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AJ$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AI76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AK$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AJ76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AL$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AK76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AM$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AL76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AN$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AM76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AO$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AN76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AP$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AO76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AQ$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AP76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AR$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AQ76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AS$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AR76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AT$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AS76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AU$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AT76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AV$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AU76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AW$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AV76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AX$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AW76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AY$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AX76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>AZ$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AY76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BA$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:AZ76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BB$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BA76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BC$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BB76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BD$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BC76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BE$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BD76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BF$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BE76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BG$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BF76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BH$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BG76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BI$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BH76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BJ$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BI76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BK$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BJ76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BL$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BK76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BM$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BL76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BN$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BM76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BO$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BN76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BP$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BO76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BQ$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BP76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BR$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BQ76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BS$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BR76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BT$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BS76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BU$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BT76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BV$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BU76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BW$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BV76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BX$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BW76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BY$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BX76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>BZ$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BY76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CA$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:BZ76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CB$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CA76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CC$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CB76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CD$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CC76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CE$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CD76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CF$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CE76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CG$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CF76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CH$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CG76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CI$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CH76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CJ$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CI76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CK$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CJ76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CL$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CK76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CM$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CL76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CN$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CM76))))","v":0},{"$f":"IF(OFFSET($G69, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G69,-$E76,$E76)+$E76>CO$5,IFERROR((OFFSET($G68,-$E76,$E76)/(OFFSET($G69,-$E76,$E76))),0),(OFFSET($G68,-$E76,$E76)-SUM($G76:CN76))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E76","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E78)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:L79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:M79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:N79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:O79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:P79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:Q79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:R79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:S79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:T79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:U79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:V79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:W79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:X79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:Y79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:Z79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AA79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AB79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AC79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AD79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AE79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AF79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AG79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AH79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AI79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AJ79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AK79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AL79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AM79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AN79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AO79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AP79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AQ79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AR79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AS79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AT79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AU79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AV79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AW79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AX79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AY79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:AZ79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BA79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BB79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BC79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BD79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BE79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BF79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BG79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BH79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BI79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BJ79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BK79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BL79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BM79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BN79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BO79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BP79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BQ79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BR79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BS79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BT79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BU79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BV79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BW79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BX79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BY79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:BZ79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CA79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CB79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CC79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CD79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CE79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CF79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CG79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CH79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CI79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CJ79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CK79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CL79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CM79))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G65, -$E71, $E78)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E78)<OFFSET($G66, -$E71, $E78)+$E78, OFFSET($G65, -$E71, $E78)/OFFSET($G66, -$E71, $E78), OFFSET($G65, -$E71, $E78)-SUM($G79:CN79))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E72)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(I$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:H82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(J$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:I82)))","v":0},{"$f":"IF(OR(OFFSET($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, $E72)-SUM($G82:J82)))","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, $E72)-SUM($G82:K82)))","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, $E72)-SUM($G82:L82)))","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, $E72)-SUM($G82:M82)))","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, $E72)-SUM($G82:N82)))","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, $E72)-SUM($G82:O82)))","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, $E72)-SUM($G82:P82)))","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, $E72)-SUM($G82:Q82)))","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, $E72)-SUM($G82:R82)))","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, $E72)-SUM($G82:S82)))","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, $E72)-SUM($G82:T82)))","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, $E72)-SUM($G82:U82)))","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, $E72)-SUM($G82:V82)))","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, $E72)-SUM($G82:W82)))","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, $E72)-SUM($G82:X82)))","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, $E72)-SUM($G82:Y82)))","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, $E72)-SUM($G82:Z82)))","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, $E72)-SUM($G82:AA82)))","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, $E72)-SUM($G82:AB82)))","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, $E72)-SUM($G82:AC82)))","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, $E72)-SUM($G82:AD82)))","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, $E72)-SUM($G82:AE82)))","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, $E72)-SUM($G82:AF82)))","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, $E72)-SUM($G82:AG82)))","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, $E72)-SUM($G82:AH82)))","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, $E72)-SUM($G82:AI82)))","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, $E72)-SUM($G82:AJ82)))","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, $E72)-SUM($G82:AK82)))","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, $E72)-SUM($G82:AL82)))","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, $E72)-SUM($G82:AM82)))","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, $E72)-SUM($G82:AN82)))","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, $E72)-SUM($G82:AO82)))","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, $E72)-SUM($G82:AP82)))","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, $E72)-SUM($G82:AQ82)))","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, $E72)-SUM($G82:AR82)))","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, $E72)-SUM($G82:AS82)))","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, $E72)-SUM($G82:AT82)))","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, $E72)-SUM($G82:AU82)))","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, $E72)-SUM($G82:AV82)))","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, $E72)-SUM($G82:AW82)))","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, $E72)-SUM($G82:AX82)))","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, $E72)-SUM($G82:AY82)))","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, $E72)-SUM($G82:AZ82)))","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, $E72)-SUM($G82:BA82)))","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, $E72)-SUM($G82:BB82)))","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, $E72)-SUM($G82:BC82)))","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, $E72)-SUM($G82:BD82)))","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, $E72)-SUM($G82:BE82)))","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, $E72)-SUM($G82:BF82)))","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, $E72)-SUM($G82:BG82)))","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, $E72)-SUM($G82:BH82)))","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, $E72)-SUM($G82:BI82)))","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, $E72)-SUM($G82:BJ82)))","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, $E72)-SUM($G82:BK82)))","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, $E72)-SUM($G82:BL82)))","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, $E72)-SUM($G82:BM82)))","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, $E72)-SUM($G82:BN82)))","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, $E72)-SUM($G82:BO82)))","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, $E72)-SUM($G82:BP82)))","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, $E72)-SUM($G82:BQ82)))","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, $E72)-SUM($G82:BR82)))","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, $E72)-SUM($G82:BS82)))","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, $E72)-SUM($G82:BT82)))","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, $E72)-SUM($G82:BU82)))","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, $E72)-SUM($G82:BV82)))","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, $E72)-SUM($G82:BW82)))","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, $E72)-SUM($G82:BX82)))","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, $E72)-SUM($G82:BY82)))","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, $E72)-SUM($G82:BZ82)))","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, $E72)-SUM($G82:CA82)))","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, $E72)-SUM($G82:CB82)))","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, $E72)-SUM($G82:CC82)))","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, $E72)-SUM($G82:CD82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CF$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CE82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CG$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CF82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CH$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CG82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CI$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CH82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CI82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CK$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CJ82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CL$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CK82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CM$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CL82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CN$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CM82)))","v":0},{"$f":"IF(OR(OFFSET($G67, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=0, OFFSET($G68, -$E71, $E72)=\"n/a\"), 0, IF(CO$5<=OFFSET($G68, -$E71, $E72)+$E72, IFERROR(OFFSET($G67, -$E71, $E72)/OFFSET($G68, -$E71, $E72), 0), OFFSET($G67, -$E71, $E72)-SUM($G82:CN82)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E73)","v":"Depreciation of asset adjustments - Capital base 2022-23"},null,null,null,{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(J$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:I83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(K$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:J83)))","v":0},{"$f":"IF(OR(OFFSET($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, $E73)-SUM($G83:K83)))","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, $E73)-SUM($G83:L83)))","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, $E73)-SUM($G83:M83)))","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, $E73)-SUM($G83:N83)))","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, $E73)-SUM($G83:O83)))","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, $E73)-SUM($G83:P83)))","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, $E73)-SUM($G83:Q83)))","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, $E73)-SUM($G83:R83)))","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, $E73)-SUM($G83:S83)))","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, $E73)-SUM($G83:T83)))","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, $E73)-SUM($G83:U83)))","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, $E73)-SUM($G83:V83)))","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, $E73)-SUM($G83:W83)))","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, $E73)-SUM($G83:X83)))","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, $E73)-SUM($G83:Y83)))","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, $E73)-SUM($G83:Z83)))","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, $E73)-SUM($G83:AA83)))","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, $E73)-SUM($G83:AB83)))","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, $E73)-SUM($G83:AC83)))","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, $E73)-SUM($G83:AD83)))","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, $E73)-SUM($G83:AE83)))","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, $E73)-SUM($G83:AF83)))","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, $E73)-SUM($G83:AG83)))","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, $E73)-SUM($G83:AH83)))","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, $E73)-SUM($G83:AI83)))","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, $E73)-SUM($G83:AJ83)))","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, $E73)-SUM($G83:AK83)))","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, $E73)-SUM($G83:AL83)))","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, $E73)-SUM($G83:AM83)))","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, $E73)-SUM($G83:AN83)))","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, $E73)-SUM($G83:AO83)))","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, $E73)-SUM($G83:AP83)))","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, $E73)-SUM($G83:AQ83)))","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, $E73)-SUM($G83:AR83)))","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, $E73)-SUM($G83:AS83)))","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, $E73)-SUM($G83:AT83)))","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, $E73)-SUM($G83:AU83)))","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, $E73)-SUM($G83:AV83)))","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, $E73)-SUM($G83:AW83)))","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, $E73)-SUM($G83:AX83)))","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, $E73)-SUM($G83:AY83)))","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, $E73)-SUM($G83:AZ83)))","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, $E73)-SUM($G83:BA83)))","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, $E73)-SUM($G83:BB83)))","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, $E73)-SUM($G83:BC83)))","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, $E73)-SUM($G83:BD83)))","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, $E73)-SUM($G83:BE83)))","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, $E73)-SUM($G83:BF83)))","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, $E73)-SUM($G83:BG83)))","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, $E73)-SUM($G83:BH83)))","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, $E73)-SUM($G83:BI83)))","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, $E73)-SUM($G83:BJ83)))","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, $E73)-SUM($G83:BK83)))","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, $E73)-SUM($G83:BL83)))","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, $E73)-SUM($G83:BM83)))","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, $E73)-SUM($G83:BN83)))","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, $E73)-SUM($G83:BO83)))","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, $E73)-SUM($G83:BP83)))","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, $E73)-SUM($G83:BQ83)))","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, $E73)-SUM($G83:BR83)))","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, $E73)-SUM($G83:BS83)))","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, $E73)-SUM($G83:BT83)))","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, $E73)-SUM($G83:BU83)))","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, $E73)-SUM($G83:BV83)))","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, $E73)-SUM($G83:BW83)))","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, $E73)-SUM($G83:BX83)))","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, $E73)-SUM($G83:BY83)))","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, $E73)-SUM($G83:BZ83)))","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, $E73)-SUM($G83:CA83)))","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, $E73)-SUM($G83:CB83)))","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, $E73)-SUM($G83:CC83)))","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, $E73)-SUM($G83:CD83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CF$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CE83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CG$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CF83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CH$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CG83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CI$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CH83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CI83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CK$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CJ83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CL$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CK83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CM$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CL83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CN$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CM83)))","v":0},{"$f":"IF(OR(OFFSET($G68, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=0, OFFSET($G69, -$E72, $E73)=\"n/a\"), 0, IF(CO$5<=OFFSET($G69, -$E72, $E73)+$E73, IFERROR(OFFSET($G68, -$E72, $E73)/OFFSET($G69, -$E72, $E73), 0), OFFSET($G68, -$E72, $E73)-SUM($G83:CN83)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E74)","v":"Depreciation of asset adjustments - Capital base 2023-24"},null,null,null,null,{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(K$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:J84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(L$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:K84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:L84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:M84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:N84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:O84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:P84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:Q84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:R84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:S84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:T84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:U84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:V84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:W84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:X84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:Y84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:Z84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AA84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AB84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AC84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AD84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AE84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AF84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AG84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AH84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AI84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AJ84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AK84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AL84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AM84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AN84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AO84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AP84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AQ84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AR84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AS84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AT84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AU84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AV84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AW84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AX84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AY84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:AZ84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BA84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BB84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BC84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BD84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BE84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BF84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BG84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BH84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BI84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BJ84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BK84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BL84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BM84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BN84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BO84)))","v":0},{"$f":"IF(OR(OFFSET($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, $E74)-SUM($G84:BP84)))","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, $E74)-SUM($G84:BQ84)))","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, $E74)-SUM($G84:BR84)))","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, $E74)-SUM($G84:BS84)))","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, $E74)-SUM($G84:BT84)))","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, $E74)-SUM($G84:BU84)))","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, $E74)-SUM($G84:BV84)))","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, $E74)-SUM($G84:BW84)))","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, $E74)-SUM($G84:BX84)))","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, $E74)-SUM($G84:BY84)))","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, $E74)-SUM($G84:BZ84)))","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, $E74)-SUM($G84:CA84)))","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, $E74)-SUM($G84:CB84)))","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, $E74)-SUM($G84:CC84)))","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, $E74)-SUM($G84:CD84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CF$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CE84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CG$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CF84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CH$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CG84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CI$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CH84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CI84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CK$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CJ84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CL$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CK84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CM$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CL84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CN$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CM84)))","v":0},{"$f":"IF(OR(OFFSET($G69, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=0, OFFSET($G70, -$E73, $E74)=\"n/a\"), 0, IF(CO$5<=OFFSET($G70, -$E73, $E74)+$E74, IFERROR(OFFSET($G69, -$E73, $E74)/OFFSET($G70, -$E73, $E74), 0), OFFSET($G69, -$E73, $E74)-SUM($G84:CN84)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E75)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(L$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:K85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(M$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:L85)))","v":0},{"$f":"IF(OR(OFFSET($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, $E75)-SUM($G85:M85)))","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, $E75)-SUM($G85:N85)))","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, $E75)-SUM($G85:O85)))","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, $E75)-SUM($G85:P85)))","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, $E75)-SUM($G85:Q85)))","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, $E75)-SUM($G85:R85)))","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, $E75)-SUM($G85:S85)))","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, $E75)-SUM($G85:T85)))","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, $E75)-SUM($G85:U85)))","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, $E75)-SUM($G85:V85)))","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, $E75)-SUM($G85:W85)))","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, $E75)-SUM($G85:X85)))","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, $E75)-SUM($G85:Y85)))","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, $E75)-SUM($G85:Z85)))","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, $E75)-SUM($G85:AA85)))","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, $E75)-SUM($G85:AB85)))","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, $E75)-SUM($G85:AC85)))","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, $E75)-SUM($G85:AD85)))","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, $E75)-SUM($G85:AE85)))","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, $E75)-SUM($G85:AF85)))","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, $E75)-SUM($G85:AG85)))","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, $E75)-SUM($G85:AH85)))","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, $E75)-SUM($G85:AI85)))","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, $E75)-SUM($G85:AJ85)))","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, $E75)-SUM($G85:AK85)))","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, $E75)-SUM($G85:AL85)))","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, $E75)-SUM($G85:AM85)))","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, $E75)-SUM($G85:AN85)))","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, $E75)-SUM($G85:AO85)))","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, $E75)-SUM($G85:AP85)))","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, $E75)-SUM($G85:AQ85)))","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, $E75)-SUM($G85:AR85)))","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, $E75)-SUM($G85:AS85)))","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, $E75)-SUM($G85:AT85)))","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, $E75)-SUM($G85:AU85)))","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, $E75)-SUM($G85:AV85)))","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, $E75)-SUM($G85:AW85)))","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, $E75)-SUM($G85:AX85)))","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, $E75)-SUM($G85:AY85)))","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, $E75)-SUM($G85:AZ85)))","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, $E75)-SUM($G85:BA85)))","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, $E75)-SUM($G85:BB85)))","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, $E75)-SUM($G85:BC85)))","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, $E75)-SUM($G85:BD85)))","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, $E75)-SUM($G85:BE85)))","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, $E75)-SUM($G85:BF85)))","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, $E75)-SUM($G85:BG85)))","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, $E75)-SUM($G85:BH85)))","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, $E75)-SUM($G85:BI85)))","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, $E75)-SUM($G85:BJ85)))","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, $E75)-SUM($G85:BK85)))","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, $E75)-SUM($G85:BL85)))","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, $E75)-SUM($G85:BM85)))","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, $E75)-SUM($G85:BN85)))","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, $E75)-SUM($G85:BO85)))","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, $E75)-SUM($G85:BP85)))","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, $E75)-SUM($G85:BQ85)))","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, $E75)-SUM($G85:BR85)))","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, $E75)-SUM($G85:BS85)))","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, $E75)-SUM($G85:BT85)))","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, $E75)-SUM($G85:BU85)))","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, $E75)-SUM($G85:BV85)))","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, $E75)-SUM($G85:BW85)))","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, $E75)-SUM($G85:BX85)))","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, $E75)-SUM($G85:BY85)))","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, $E75)-SUM($G85:BZ85)))","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, $E75)-SUM($G85:CA85)))","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, $E75)-SUM($G85:CB85)))","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, $E75)-SUM($G85:CC85)))","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, $E75)-SUM($G85:CD85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CF$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CE85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CG$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CF85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CH$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CG85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CI$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CH85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CI85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CK$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CJ85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CL$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CK85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CM$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CL85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CN$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CM85)))","v":0},{"$f":"IF(OR(OFFSET($G70, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=0, OFFSET($G71, -$E74, $E75)=\"n/a\"), 0, IF(CO$5<=OFFSET($G71, -$E74, $E75)+$E75, IFERROR(OFFSET($G70, -$E74, $E75)/OFFSET($G71, -$E74, $E75), 0), OFFSET($G70, -$E74, $E75)-SUM($G85:CN85)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E76)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(M$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:L86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(N$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:M86)))","v":0},{"$f":"IF(OR(OFFSET($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, $E76)-SUM($G86:N86)))","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, $E76)-SUM($G86:O86)))","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, $E76)-SUM($G86:P86)))","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, $E76)-SUM($G86:Q86)))","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, $E76)-SUM($G86:R86)))","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, $E76)-SUM($G86:S86)))","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, $E76)-SUM($G86:T86)))","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, $E76)-SUM($G86:U86)))","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, $E76)-SUM($G86:V86)))","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, $E76)-SUM($G86:W86)))","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, $E76)-SUM($G86:X86)))","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, $E76)-SUM($G86:Y86)))","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, $E76)-SUM($G86:Z86)))","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, $E76)-SUM($G86:AA86)))","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, $E76)-SUM($G86:AB86)))","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, $E76)-SUM($G86:AC86)))","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, $E76)-SUM($G86:AD86)))","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, $E76)-SUM($G86:AE86)))","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, $E76)-SUM($G86:AF86)))","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, $E76)-SUM($G86:AG86)))","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, $E76)-SUM($G86:AH86)))","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, $E76)-SUM($G86:AI86)))","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, $E76)-SUM($G86:AJ86)))","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, $E76)-SUM($G86:AK86)))","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, $E76)-SUM($G86:AL86)))","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, $E76)-SUM($G86:AM86)))","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, $E76)-SUM($G86:AN86)))","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, $E76)-SUM($G86:AO86)))","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, $E76)-SUM($G86:AP86)))","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, $E76)-SUM($G86:AQ86)))","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, $E76)-SUM($G86:AR86)))","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, $E76)-SUM($G86:AS86)))","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, $E76)-SUM($G86:AT86)))","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, $E76)-SUM($G86:AU86)))","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, $E76)-SUM($G86:AV86)))","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, $E76)-SUM($G86:AW86)))","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, $E76)-SUM($G86:AX86)))","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, $E76)-SUM($G86:AY86)))","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, $E76)-SUM($G86:AZ86)))","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, $E76)-SUM($G86:BA86)))","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, $E76)-SUM($G86:BB86)))","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, $E76)-SUM($G86:BC86)))","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, $E76)-SUM($G86:BD86)))","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, $E76)-SUM($G86:BE86)))","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, $E76)-SUM($G86:BF86)))","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, $E76)-SUM($G86:BG86)))","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, $E76)-SUM($G86:BH86)))","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, $E76)-SUM($G86:BI86)))","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, $E76)-SUM($G86:BJ86)))","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, $E76)-SUM($G86:BK86)))","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, $E76)-SUM($G86:BL86)))","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, $E76)-SUM($G86:BM86)))","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, $E76)-SUM($G86:BN86)))","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, $E76)-SUM($G86:BO86)))","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, $E76)-SUM($G86:BP86)))","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, $E76)-SUM($G86:BQ86)))","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, $E76)-SUM($G86:BR86)))","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, $E76)-SUM($G86:BS86)))","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, $E76)-SUM($G86:BT86)))","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, $E76)-SUM($G86:BU86)))","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, $E76)-SUM($G86:BV86)))","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, $E76)-SUM($G86:BW86)))","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, $E76)-SUM($G86:BX86)))","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, $E76)-SUM($G86:BY86)))","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, $E76)-SUM($G86:BZ86)))","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, $E76)-SUM($G86:CA86)))","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, $E76)-SUM($G86:CB86)))","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, $E76)-SUM($G86:CC86)))","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, $E76)-SUM($G86:CD86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CF$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CE86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CG$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CF86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CH$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CG86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CI$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CH86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CI86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CK$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CJ86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CL$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CK86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CM$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CL86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CN$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CM86)))","v":0},{"$f":"IF(OR(OFFSET($G71, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=0, OFFSET($G72, -$E75, $E76)=\"n/a\"), 0, IF(CO$5<=OFFSET($G72, -$E75, $E76)+$E76, IFERROR(OFFSET($G71, -$E75, $E76)/OFFSET($G72, -$E75, $E76), 0), OFFSET($G71, -$E75, $E76)-SUM($G86:CN86)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E63, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Meter Station  - depreciation"},null,{"$f":"SUM(H71:H87)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R71:R87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN71:AN87)","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,{"$f":"SUM(BT71:BT87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E91","v":"Asset class 4"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E91, 'Capital base input'!$D$24:$D$73, 0))","v":"SCADA"}]
[null,null,null,null,{"$f":"E63+1","v":4},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E91)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E91)-INDEX('Capital base input'!H$78:H$127, $E91))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E91)-INDEX('Capital base input'!I$78:I$127, $E91))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E91)-INDEX('Capital base input'!J$78:J$127, $E91))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E91)-INDEX('Capital base input'!K$78:K$127, $E91))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E91)-INDEX('Capital base input'!L$78:L$127, $E91))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E91)-INDEX('Capital base input'!M$78:M$127, $E91))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E91)-INDEX('Capital base input'!N$78:N$127, $E91))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E91)-INDEX('Capital base input'!O$78:O$127, $E91))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E91)-INDEX('Capital base input'!P$78:P$127, $E91))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E91)-INDEX('Capital base input'!Q$78:Q$127, $E91))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E91)-INDEX('Capital base input'!R$78:R$127, $E91))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E91)-INDEX('Capital base input'!S$78:S$127, $E91))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E91)-INDEX('Capital base input'!T$78:T$127, $E91))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E91)-INDEX('Capital base input'!U$78:U$127, $E91))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E91)-INDEX('Capital base input'!V$78:V$127, $E91))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E91)-INDEX('Capital base input'!W$78:W$127, $E91))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E91)-INDEX('Capital base input'!X$78:X$127, $E91))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E91)-INDEX('Capital base input'!Y$78:Y$127, $E91))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E91)-INDEX('Capital base input'!Z$78:Z$127, $E91))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E91)-INDEX('Capital base input'!AA$78:AA$127, $E91))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E91)-INDEX('Capital base input'!AB$78:AB$127, $E91))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E91)-INDEX('Capital base input'!AC$78:AC$127, $E91))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E91)-INDEX('Capital base input'!AD$78:AD$127, $E91))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E91)-INDEX('Capital base input'!AE$78:AE$127, $E91))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E91)-INDEX('Capital base input'!AF$78:AF$127, $E91))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E91)-INDEX('Capital base input'!AG$78:AG$127, $E91))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E91)-INDEX('Capital base input'!AH$78:AH$127, $E91))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E91)-INDEX('Capital base input'!AI$78:AI$127, $E91))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E91)-INDEX('Capital base input'!AJ$78:AJ$127, $E91))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E91)-INDEX('Capital base input'!AK$78:AK$127, $E91))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E91)-INDEX('Capital base input'!AL$78:AL$127, $E91))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E91)-INDEX('Capital base input'!AM$78:AM$127, $E91))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E91)-INDEX('Capital base input'!AN$78:AN$127, $E91))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E91)-INDEX('Capital base input'!AO$78:AO$127, $E91))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E91)-INDEX('Capital base input'!AP$78:AP$127, $E91))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E91)-INDEX('Capital base input'!AQ$78:AQ$127, $E91))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E91)-INDEX('Capital base input'!AR$78:AR$127, $E91))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E91)-INDEX('Capital base input'!AS$78:AS$127, $E91))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E91)-INDEX('Capital base input'!AT$78:AT$127, $E91))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E91)-INDEX('Capital base input'!AU$78:AU$127, $E91))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E91)-INDEX('Capital base input'!AV$78:AV$127, $E91))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E91)-INDEX('Capital base input'!AW$78:AW$127, $E91))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E91)-INDEX('Capital base input'!AX$78:AX$127, $E91))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E91)-INDEX('Capital base input'!AY$78:AY$127, $E91))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E91)-INDEX('Capital base input'!AZ$78:AZ$127, $E91))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E91)-INDEX('Capital base input'!BA$78:BA$127, $E91))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E91)-INDEX('Capital base input'!BB$78:BB$127, $E91))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E91)-INDEX('Capital base input'!BC$78:BC$127, $E91))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E91)-INDEX('Capital base input'!BD$78:BD$127, $E91))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E91)-INDEX('Capital base input'!BE$78:BE$127, $E91))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E91)-INDEX('Capital base input'!BF$78:BF$127, $E91))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E91)-INDEX('Capital base input'!BG$78:BG$127, $E91))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E91)-INDEX('Capital base input'!BH$78:BH$127, $E91))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E91)-INDEX('Capital base input'!BI$78:BI$127, $E91))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E91)-INDEX('Capital base input'!BJ$78:BJ$127, $E91))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E91)-INDEX('Capital base input'!BK$78:BK$127, $E91))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E91)-INDEX('Capital base input'!BL$78:BL$127, $E91))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E91)-INDEX('Capital base input'!BM$78:BM$127, $E91))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E91)-INDEX('Capital base input'!BN$78:BN$127, $E91))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E91)-INDEX('Capital base input'!BO$78:BO$127, $E91))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E91)-INDEX('Capital base input'!BP$78:BP$127, $E91))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E91)-INDEX('Capital base input'!BQ$78:BQ$127, $E91))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E91)-INDEX('Capital base input'!BR$78:BR$127, $E91))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E91)-INDEX('Capital base input'!BS$78:BS$127, $E91))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E91)-INDEX('Capital base input'!BT$78:BT$127, $E91))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E91)-INDEX('Capital base input'!BU$78:BU$127, $E91))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E91)-INDEX('Capital base input'!BV$78:BV$127, $E91))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E91)-INDEX('Capital base input'!BW$78:BW$127, $E91))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E91)-INDEX('Capital base input'!BX$78:BX$127, $E91))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E91)-INDEX('Capital base input'!BY$78:BY$127, $E91))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E91)-INDEX('Capital base input'!BZ$78:BZ$127, $E91))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E91)-INDEX('Capital base input'!CA$78:CA$127, $E91))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E91)-INDEX('Capital base input'!CB$78:CB$127, $E91))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E91)-INDEX('Capital base input'!CC$78:CC$127, $E91))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E91)-INDEX('Capital base input'!CD$78:CD$127, $E91))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E91)-INDEX('Capital base input'!CE$78:CE$127, $E91))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E91)-INDEX('Capital base input'!CF$78:CF$127, $E91))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E91)-INDEX('Capital base input'!CG$78:CG$127, $E91))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E91)-INDEX('Capital base input'!CH$78:CH$127, $E91))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E91)-INDEX('Capital base input'!CI$78:CI$127, $E91))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E91)-INDEX('Capital base input'!CJ$78:CJ$127, $E91))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E91)-INDEX('Capital base input'!CK$78:CK$127, $E91))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E91)-INDEX('Capital base input'!CL$78:CL$127, $E91))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E91)-INDEX('Capital base input'!CM$78:CM$127, $E91))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E91)-INDEX('Capital base input'!CN$78:CN$127, $E91))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E91)-INDEX('Capital base input'!CO$78:CO$127, $E91))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$132:$G$181, $E91)=\"\", IF($G91=0, 0, F92), INDEX('Capital base input'!$G$132:$G$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!H$132:H$181, $E91)=\"\", G92, INDEX('Capital base input'!H$132:H$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!I$132:I$181, $E91)=\"\", H92, INDEX('Capital base input'!I$132:I$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!J$132:J$181, $E91)=\"\", I92, INDEX('Capital base input'!J$132:J$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!K$132:K$181, $E91)=\"\", J92, INDEX('Capital base input'!K$132:K$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!L$132:L$181, $E91)=\"\", K92, INDEX('Capital base input'!L$132:L$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!M$132:M$181, $E91)=\"\", L92, INDEX('Capital base input'!M$132:M$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!N$132:N$181, $E91)=\"\", M92, INDEX('Capital base input'!N$132:N$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!O$132:O$181, $E91)=\"\", N92, INDEX('Capital base input'!O$132:O$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!P$132:P$181, $E91)=\"\", O92, INDEX('Capital base input'!P$132:P$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$132:Q$181, $E91)=\"\", P92, INDEX('Capital base input'!Q$132:Q$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!R$132:R$181, $E91)=\"\", Q92, INDEX('Capital base input'!R$132:R$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!S$132:S$181, $E91)=\"\", R92, INDEX('Capital base input'!S$132:S$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!T$132:T$181, $E91)=\"\", S92, INDEX('Capital base input'!T$132:T$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!U$132:U$181, $E91)=\"\", T92, INDEX('Capital base input'!U$132:U$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!V$132:V$181, $E91)=\"\", U92, INDEX('Capital base input'!V$132:V$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!W$132:W$181, $E91)=\"\", V92, INDEX('Capital base input'!W$132:W$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!X$132:X$181, $E91)=\"\", W92, INDEX('Capital base input'!X$132:X$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$132:Y$181, $E91)=\"\", X92, INDEX('Capital base input'!Y$132:Y$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$132:Z$181, $E91)=\"\", Y92, INDEX('Capital base input'!Z$132:Z$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$132:AA$181, $E91)=\"\", Z92, INDEX('Capital base input'!AA$132:AA$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$132:AB$181, $E91)=\"\", AA92, INDEX('Capital base input'!AB$132:AB$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$132:AC$181, $E91)=\"\", AB92, INDEX('Capital base input'!AC$132:AC$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$132:AD$181, $E91)=\"\", AC92, INDEX('Capital base input'!AD$132:AD$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$132:AE$181, $E91)=\"\", AD92, INDEX('Capital base input'!AE$132:AE$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$132:AF$181, $E91)=\"\", AE92, INDEX('Capital base input'!AF$132:AF$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$132:AG$181, $E91)=\"\", AF92, INDEX('Capital base input'!AG$132:AG$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$132:AH$181, $E91)=\"\", AG92, INDEX('Capital base input'!AH$132:AH$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$132:AI$181, $E91)=\"\", AH92, INDEX('Capital base input'!AI$132:AI$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$132:AJ$181, $E91)=\"\", AI92, INDEX('Capital base input'!AJ$132:AJ$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$132:AK$181, $E91)=\"\", AJ92, INDEX('Capital base input'!AK$132:AK$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$132:AL$181, $E91)=\"\", AK92, INDEX('Capital base input'!AL$132:AL$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$132:AM$181, $E91)=\"\", AL92, INDEX('Capital base input'!AM$132:AM$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$132:AN$181, $E91)=\"\", AM92, INDEX('Capital base input'!AN$132:AN$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$132:AO$181, $E91)=\"\", AN92, INDEX('Capital base input'!AO$132:AO$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$132:AP$181, $E91)=\"\", AO92, INDEX('Capital base input'!AP$132:AP$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$132:AQ$181, $E91)=\"\", AP92, INDEX('Capital base input'!AQ$132:AQ$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$132:AR$181, $E91)=\"\", AQ92, INDEX('Capital base input'!AR$132:AR$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$132:AS$181, $E91)=\"\", AR92, INDEX('Capital base input'!AS$132:AS$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$132:AT$181, $E91)=\"\", AS92, INDEX('Capital base input'!AT$132:AT$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$132:AU$181, $E91)=\"\", AT92, INDEX('Capital base input'!AU$132:AU$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$132:AV$181, $E91)=\"\", AU92, INDEX('Capital base input'!AV$132:AV$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$132:AW$181, $E91)=\"\", AV92, INDEX('Capital base input'!AW$132:AW$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$132:AX$181, $E91)=\"\", AW92, INDEX('Capital base input'!AX$132:AX$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$132:AY$181, $E91)=\"\", AX92, INDEX('Capital base input'!AY$132:AY$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$132:AZ$181, $E91)=\"\", AY92, INDEX('Capital base input'!AZ$132:AZ$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$132:BA$181, $E91)=\"\", AZ92, INDEX('Capital base input'!BA$132:BA$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$132:BB$181, $E91)=\"\", BA92, INDEX('Capital base input'!BB$132:BB$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$132:BC$181, $E91)=\"\", BB92, INDEX('Capital base input'!BC$132:BC$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$132:BD$181, $E91)=\"\", BC92, INDEX('Capital base input'!BD$132:BD$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$132:BE$181, $E91)=\"\", BD92, INDEX('Capital base input'!BE$132:BE$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$132:BF$181, $E91)=\"\", BE92, INDEX('Capital base input'!BF$132:BF$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$132:BG$181, $E91)=\"\", BF92, INDEX('Capital base input'!BG$132:BG$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$132:BH$181, $E91)=\"\", BG92, INDEX('Capital base input'!BH$132:BH$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$132:BI$181, $E91)=\"\", BH92, INDEX('Capital base input'!BI$132:BI$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$132:BJ$181, $E91)=\"\", BI92, INDEX('Capital base input'!BJ$132:BJ$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$132:BK$181, $E91)=\"\", BJ92, INDEX('Capital base input'!BK$132:BK$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$132:BL$181, $E91)=\"\", BK92, INDEX('Capital base input'!BL$132:BL$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$132:BM$181, $E91)=\"\", BL92, INDEX('Capital base input'!BM$132:BM$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$132:BN$181, $E91)=\"\", BM92, INDEX('Capital base input'!BN$132:BN$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$132:BO$181, $E91)=\"\", BN92, INDEX('Capital base input'!BO$132:BO$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$132:BP$181, $E91)=\"\", BO92, INDEX('Capital base input'!BP$132:BP$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$132:BQ$181, $E91)=\"\", BP92, INDEX('Capital base input'!BQ$132:BQ$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$132:BR$181, $E91)=\"\", BQ92, INDEX('Capital base input'!BR$132:BR$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$132:BS$181, $E91)=\"\", BR92, INDEX('Capital base input'!BS$132:BS$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$132:BT$181, $E91)=\"\", BS92, INDEX('Capital base input'!BT$132:BT$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$132:BU$181, $E91)=\"\", BT92, INDEX('Capital base input'!BU$132:BU$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$132:BV$181, $E91)=\"\", BU92, INDEX('Capital base input'!BV$132:BV$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$132:BW$181, $E91)=\"\", BV92, INDEX('Capital base input'!BW$132:BW$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$132:BX$181, $E91)=\"\", BW92, INDEX('Capital base input'!BX$132:BX$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$132:BY$181, $E91)=\"\", BX92, INDEX('Capital base input'!BY$132:BY$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$132:BZ$181, $E91)=\"\", BY92, INDEX('Capital base input'!BZ$132:BZ$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$132:CA$181, $E91)=\"\", BZ92, INDEX('Capital base input'!CA$132:CA$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$132:CB$181, $E91)=\"\", CA92, INDEX('Capital base input'!CB$132:CB$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$132:CC$181, $E91)=\"\", CB92, INDEX('Capital base input'!CC$132:CC$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$132:CD$181, $E91)=\"\", CC92, INDEX('Capital base input'!CD$132:CD$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$132:CE$181, $E91)=\"\", CD92, INDEX('Capital base input'!CE$132:CE$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$132:CF$181, $E91)=\"\", CE92, INDEX('Capital base input'!CF$132:CF$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$132:CG$181, $E91)=\"\", CF92, INDEX('Capital base input'!CG$132:CG$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$132:CH$181, $E91)=\"\", CG92, INDEX('Capital base input'!CH$132:CH$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$132:CI$181, $E91)=\"\", CH92, INDEX('Capital base input'!CI$132:CI$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$132:CJ$181, $E91)=\"\", CI92, INDEX('Capital base input'!CJ$132:CJ$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$132:CK$181, $E91)=\"\", CJ92, INDEX('Capital base input'!CK$132:CK$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$132:CL$181, $E91)=\"\", CK92, INDEX('Capital base input'!CL$132:CL$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$132:CM$181, $E91)=\"\", CL92, INDEX('Capital base input'!CM$132:CM$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$132:CN$181, $E91)=\"\", CM92, INDEX('Capital base input'!CN$132:CN$181, $E91))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$132:CO$181, $E91)=\"\", CN92, INDEX('Capital base input'!CO$132:CO$181, $E91))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E91)+INDEX('Capital base input'!$G$292:$G$341, $E91)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E91)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E91)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E91)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E91)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E91)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E91)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E91)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E91)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E91)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E91)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E91)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E91)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E91)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E91)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E91)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E91)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E91)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E91)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E91)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E91)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E91)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E91)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E91)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E91)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E91)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E91)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E91)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E91)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E91)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E91)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E91)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E91)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E91)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E91)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E91)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E91)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E91)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E91)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E91)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E91)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E91)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E91)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E91)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E91)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E91)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E91)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E91)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E91)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E91)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E91)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E91)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E91)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E91)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E91)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E91)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E91)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E91)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E91)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E91)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E91)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E91)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E91)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E91)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E91)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E91)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E91)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E91)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E91)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E91)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E91)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E91)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E91)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E91)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E91)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E91)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E91)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E91)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E91)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E91)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E91)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E91)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E91)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E91)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E91)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E91)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E91)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G93<>0, IF(G92<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E91)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H93<>0, IF(H92<>\"n/a\", H92-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I93<>0, IF(I92<>\"n/a\", I92-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J93<>0, IF(J92<>\"n/a\", J92-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K93<>0, IF(K92<>\"n/a\", K92-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L93<>0, IF(L92<>\"n/a\", L92-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M93<>0, IF(M92<>\"n/a\", M92-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N93<>0, IF(N92<>\"n/a\", N92-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O93<>0, IF(O92<>\"n/a\", O92-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P93<>0, IF(P92<>\"n/a\", P92-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q93<>0, IF(Q92<>\"n/a\", Q92-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R93<>0, IF(R92<>\"n/a\", R92-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S93<>0, IF(S92<>\"n/a\", S92-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T93<>0, IF(T92<>\"n/a\", T92-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U93<>0, IF(U92<>\"n/a\", U92-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V93<>0, IF(V92<>\"n/a\", V92-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W93<>0, IF(W92<>\"n/a\", W92-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X93<>0, IF(X92<>\"n/a\", X92-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y93<>0, IF(Y92<>\"n/a\", Y92-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z93<>0, IF(Z92<>\"n/a\", Z92-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA93<>0, IF(AA92<>\"n/a\", AA92-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB93<>0, IF(AB92<>\"n/a\", AB92-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC93<>0, IF(AC92<>\"n/a\", AC92-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD93<>0, IF(AD92<>\"n/a\", AD92-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE93<>0, IF(AE92<>\"n/a\", AE92-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF93<>0, IF(AF92<>\"n/a\", AF92-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG93<>0, IF(AG92<>\"n/a\", AG92-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH93<>0, IF(AH92<>\"n/a\", AH92-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI93<>0, IF(AI92<>\"n/a\", AI92-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ93<>0, IF(AJ92<>\"n/a\", AJ92-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK93<>0, IF(AK92<>\"n/a\", AK92-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL93<>0, IF(AL92<>\"n/a\", AL92-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM93<>0, IF(AM92<>\"n/a\", AM92-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN93<>0, IF(AN92<>\"n/a\", AN92-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO93<>0, IF(AO92<>\"n/a\", AO92-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP93<>0, IF(AP92<>\"n/a\", AP92-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ93<>0, IF(AQ92<>\"n/a\", AQ92-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR93<>0, IF(AR92<>\"n/a\", AR92-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS93<>0, IF(AS92<>\"n/a\", AS92-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT93<>0, IF(AT92<>\"n/a\", AT92-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU93<>0, IF(AU92<>\"n/a\", AU92-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV93<>0, IF(AV92<>\"n/a\", AV92-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW93<>0, IF(AW92<>\"n/a\", AW92-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX93<>0, IF(AX92<>\"n/a\", AX92-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY93<>0, IF(AY92<>\"n/a\", AY92-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ93<>0, IF(AZ92<>\"n/a\", AZ92-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA93<>0, IF(BA92<>\"n/a\", BA92-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB93<>0, IF(BB92<>\"n/a\", BB92-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC93<>0, IF(BC92<>\"n/a\", BC92-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD93<>0, IF(BD92<>\"n/a\", BD92-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE93<>0, IF(BE92<>\"n/a\", BE92-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF93<>0, IF(BF92<>\"n/a\", BF92-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG93<>0, IF(BG92<>\"n/a\", BG92-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH93<>0, IF(BH92<>\"n/a\", BH92-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI93<>0, IF(BI92<>\"n/a\", BI92-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ93<>0, IF(BJ92<>\"n/a\", BJ92-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK93<>0, IF(BK92<>\"n/a\", BK92-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL93<>0, IF(BL92<>\"n/a\", BL92-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM93<>0, IF(BM92<>\"n/a\", BM92-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN93<>0, IF(BN92<>\"n/a\", BN92-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO93<>0, IF(BO92<>\"n/a\", BO92-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP93<>0, IF(BP92<>\"n/a\", BP92-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ93<>0, IF(BQ92<>\"n/a\", BQ92-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR93<>0, IF(BR92<>\"n/a\", BR92-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS93<>0, IF(BS92<>\"n/a\", BS92-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT93<>0, IF(BT92<>\"n/a\", BT92-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU93<>0, IF(BU92<>\"n/a\", BU92-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV93<>0, IF(BV92<>\"n/a\", BV92-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW93<>0, IF(BW92<>\"n/a\", BW92-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX93<>0, IF(BX92<>\"n/a\", BX92-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY93<>0, IF(BY92<>\"n/a\", BY92-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ93<>0, IF(BZ92<>\"n/a\", BZ92-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA93<>0, IF(CA92<>\"n/a\", CA92-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB93<>0, IF(CB92<>\"n/a\", CB92-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC93<>0, IF(CC92<>\"n/a\", CC92-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD93<>0, IF(CD92<>\"n/a\", CD92-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE93<>0, IF(CE92<>\"n/a\", CE92-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF93<>0, IF(CF92<>\"n/a\", CF92-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG93<>0, IF(CG92<>\"n/a\", CG92-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH93<>0, IF(CH92<>\"n/a\", CH92-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI93<>0, IF(CI92<>\"n/a\", CI92-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ93<>0, IF(CJ92<>\"n/a\", CJ92-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK93<>0, IF(CK92<>\"n/a\", CK92-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL93<>0, IF(CL92<>\"n/a\", CL92-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM93<>0, IF(CM92<>\"n/a\", CM92-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN93<>0, IF(CN92<>\"n/a\", CN92-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO93<>0, IF(CO92<>\"n/a\", CO92-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E91)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E91)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E91)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E91)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E91)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E91)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E91)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E91)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E91)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E91)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E91)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E91)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E91)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E91)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E91)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E91)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E91)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E91)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E91)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E91)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E91)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E91)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E91)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E91)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E91)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E91)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E91)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E91)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E91)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E91)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E91)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E91)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E91)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E91)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E91)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E91)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E91)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E91)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E91)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E91)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E91)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E91)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E91)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E91)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E91)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E91)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E91)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E91)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E91)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E91)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E91)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E91)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E91)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E91)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E91)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E91)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E91)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E91)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E91)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E91)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E91)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E91)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E91)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E91)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E91)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E91)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E91)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E91)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E91)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E91)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E91)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E91)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E91)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E91)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E91)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E91)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E91)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E91)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E91)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E91)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E91)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E91)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E91)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E91)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E91)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E91)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E91)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E91)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>H$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:G99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>I$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:H99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>J$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:I99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>K$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:J99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>L$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:K99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>M$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:L99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>N$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:M99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>O$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:N99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>P$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:O99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>Q$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:P99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>R$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:Q99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>S$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:R99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>T$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:S99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>U$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:T99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>V$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:U99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>W$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:V99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>X$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:W99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>Y$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:X99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>Z$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:Y99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AA$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:Z99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AB$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AA99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AC$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AB99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AD$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AC99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AE$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AD99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AF$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AE99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AG$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AF99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AH$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AG99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AI$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AH99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AJ$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AI99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AK$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AJ99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AL$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AK99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AM$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AL99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AN$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AM99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AO$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AN99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AP$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AO99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AQ$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AP99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AR$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AQ99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AS$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AR99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AT$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AS99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AU$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AT99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AV$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AU99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AW$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AV99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AX$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AW99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AY$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AX99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>AZ$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AY99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BA$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:AZ99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BB$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BA99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BC$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BB99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BD$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BC99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BE$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BD99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BF$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BE99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BG$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BF99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BH$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BG99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BI$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BH99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BJ$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BI99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BK$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BJ99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BL$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BK99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BM$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BL99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BN$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BM99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BO$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BN99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BP$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BO99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BQ$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BP99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BR$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BQ99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BS$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BR99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BT$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BS99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BU$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BT99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BV$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BU99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BW$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BV99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BX$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BW99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BY$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BX99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>BZ$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BY99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CA$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:BZ99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CB$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CA99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CC$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CB99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CD$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CC99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CE$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CD99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CF$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CE99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CG$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CF99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CH$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CG99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CI$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CH99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CJ$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CI99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CK$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CJ99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CL$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CK99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CM$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CL99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CN$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CM99))))","v":0},{"$f":"IF(OFFSET($G92, -$E99, $E99)=\"n/a\",0,IF(OFFSET($G92,-$E99,$E99)+$E99>CO$5,IFERROR((OFFSET($G91,-$E99,$E99)/(OFFSET($G92,-$E99,$E99))),0),(OFFSET($G91,-$E99,$E99)-SUM($G99:CN99))))","v":0}]
[null,null,null,null,{"$f":"E99+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E100)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>I$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:H100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>J$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:I100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>K$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:J100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>L$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:K100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>M$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:L100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>N$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:M100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>O$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:N100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>P$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:O100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>Q$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:P100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>R$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:Q100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>S$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:R100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>T$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:S100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>U$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:T100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>V$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:U100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>W$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:V100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>X$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:W100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>Y$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:X100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>Z$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:Y100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AA$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:Z100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AB$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AA100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AC$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AB100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AD$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AC100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AE$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AD100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AF$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AE100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AG$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AF100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AH$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AG100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AI$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AH100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AJ$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AI100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AK$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AJ100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AL$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AK100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AM$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AL100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AN$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AM100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AO$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AN100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AP$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AO100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AQ$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AP100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AR$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AQ100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AS$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AR100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AT$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AS100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AU$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AT100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AV$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AU100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AW$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AV100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AX$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AW100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AY$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AX100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>AZ$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AY100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BA$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:AZ100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BB$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BA100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BC$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BB100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BD$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BC100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BE$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BD100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BF$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BE100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BG$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BF100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BH$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BG100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BI$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BH100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BJ$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BI100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BK$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BJ100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BL$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BK100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BM$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BL100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BN$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BM100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BO$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BN100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BP$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BO100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BQ$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BP100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BR$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BQ100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BS$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BR100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BT$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BS100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BU$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BT100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BV$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BU100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BW$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BV100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BX$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BW100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BY$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BX100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>BZ$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BY100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CA$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:BZ100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CB$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CA100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CC$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CB100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CD$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CC100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CE$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CD100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CF$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CE100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CG$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CF100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CH$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CG100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CI$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CH100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CJ$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CI100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CK$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CJ100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CL$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CK100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CM$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CL100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CN$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CM100))))","v":0},{"$f":"IF(OFFSET($G93, -$E100, $E100)=\"n/a\",0,IF(OFFSET($G93,-$E100,$E100)+$E100>CO$5,IFERROR((OFFSET($G92,-$E100,$E100)/(OFFSET($G93,-$E100,$E100))),0),(OFFSET($G92,-$E100,$E100)-SUM($G100:CN100))))","v":0}]
[null,null,null,null,{"$f":"E100+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E101)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>J$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:I101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>K$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:J101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>L$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:K101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>M$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:L101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>N$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:M101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>O$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:N101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>P$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:O101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>Q$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:P101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>R$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:Q101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>S$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:R101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>T$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:S101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>U$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:T101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>V$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:U101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>W$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:V101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>X$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:W101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>Y$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:X101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>Z$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:Y101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AA$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:Z101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AB$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AA101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AC$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AB101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AD$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AC101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AE$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AD101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AF$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AE101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AG$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AF101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AH$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AG101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AI$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AH101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AJ$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AI101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AK$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AJ101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AL$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AK101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AM$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AL101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AN$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AM101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AO$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AN101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AP$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AO101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AQ$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AP101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AR$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AQ101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AS$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AR101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AT$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AS101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AU$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AT101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AV$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AU101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AW$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AV101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AX$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AW101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AY$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AX101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>AZ$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AY101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BA$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:AZ101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BB$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BA101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BC$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BB101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BD$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BC101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BE$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BD101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BF$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BE101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BG$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BF101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BH$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BG101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BI$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BH101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BJ$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BI101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BK$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BJ101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BL$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BK101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BM$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BL101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BN$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BM101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BO$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BN101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BP$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BO101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BQ$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BP101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BR$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BQ101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BS$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BR101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BT$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BS101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BU$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BT101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BV$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BU101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BW$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BV101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BX$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BW101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BY$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BX101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>BZ$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BY101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CA$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:BZ101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CB$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CA101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CC$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CB101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CD$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CC101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CE$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CD101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CF$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CE101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CG$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CF101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CH$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CG101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CI$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CH101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CJ$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CI101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CK$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CJ101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CL$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CK101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CM$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CL101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CN$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CM101))))","v":0},{"$f":"IF(OFFSET($G94, -$E101, $E101)=\"n/a\",0,IF(OFFSET($G94,-$E101,$E101)+$E101>CO$5,IFERROR((OFFSET($G93,-$E101,$E101)/(OFFSET($G94,-$E101,$E101))),0),(OFFSET($G93,-$E101,$E101)-SUM($G101:CN101))))","v":0}]
[null,null,null,null,{"$f":"E101+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E102)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>K$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:J102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>L$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:K102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>M$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:L102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>N$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:M102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>O$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:N102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>P$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:O102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>Q$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:P102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>R$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:Q102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>S$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:R102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>T$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:S102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>U$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:T102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>V$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:U102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>W$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:V102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>X$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:W102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>Y$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:X102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>Z$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:Y102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AA$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:Z102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AB$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AA102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AC$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AB102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AD$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AC102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AE$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AD102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AF$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AE102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AG$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AF102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AH$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AG102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AI$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AH102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AJ$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AI102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AK$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AJ102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AL$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AK102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AM$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AL102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AN$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AM102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AO$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AN102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AP$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AO102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AQ$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AP102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AR$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AQ102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AS$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AR102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AT$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AS102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AU$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AT102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AV$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AU102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AW$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AV102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AX$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AW102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AY$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AX102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>AZ$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AY102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BA$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:AZ102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BB$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BA102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BC$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BB102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BD$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BC102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BE$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BD102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BF$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BE102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BG$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BF102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BH$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BG102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BI$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BH102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BJ$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BI102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BK$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BJ102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BL$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BK102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BM$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BL102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BN$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BM102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BO$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BN102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BP$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BO102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BQ$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BP102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BR$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BQ102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BS$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BR102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BT$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BS102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BU$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BT102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BV$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BU102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BW$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BV102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BX$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BW102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BY$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BX102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>BZ$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BY102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CA$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:BZ102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CB$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CA102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CC$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CB102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CD$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CC102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CE$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CD102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CF$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CE102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CG$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CF102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CH$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CG102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CI$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CH102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CJ$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CI102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CK$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CJ102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CL$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CK102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CM$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CL102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CN$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CM102))))","v":0},{"$f":"IF(OFFSET($G95, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G95,-$E102,$E102)+$E102>CO$5,IFERROR((OFFSET($G94,-$E102,$E102)/(OFFSET($G95,-$E102,$E102))),0),(OFFSET($G94,-$E102,$E102)-SUM($G102:CN102))))","v":0}]
[null,null,null,null,{"$f":"E102+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E103)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>L$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:K103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>M$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:L103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>N$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:M103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>O$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:N103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>P$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:O103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>Q$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:P103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>R$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:Q103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>S$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:R103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>T$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:S103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>U$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:T103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>V$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:U103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>W$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:V103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>X$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:W103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>Y$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:X103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>Z$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:Y103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AA$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:Z103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AB$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AA103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AC$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AB103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AD$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AC103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AE$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AD103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AF$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AE103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AG$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AF103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AH$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AG103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AI$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AH103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AJ$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AI103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AK$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AJ103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AL$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AK103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AM$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AL103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AN$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AM103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AO$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AN103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AP$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AO103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AQ$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AP103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AR$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AQ103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AS$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AR103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AT$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AS103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AU$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AT103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AV$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AU103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AW$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AV103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AX$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AW103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AY$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AX103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>AZ$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AY103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BA$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:AZ103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BB$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BA103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BC$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BB103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BD$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BC103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BE$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BD103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BF$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BE103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BG$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BF103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BH$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BG103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BI$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BH103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BJ$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BI103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BK$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BJ103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BL$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BK103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BM$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BL103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BN$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BM103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BO$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BN103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BP$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BO103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BQ$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BP103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BR$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BQ103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BS$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BR103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BT$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BS103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BU$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BT103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BV$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BU103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BW$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BV103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BX$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BW103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BY$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BX103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>BZ$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BY103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CA$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:BZ103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CB$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CA103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CC$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CB103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CD$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CC103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CE$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CD103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CF$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CE103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CG$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CF103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CH$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CG103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CI$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CH103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CJ$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CI103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CK$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CJ103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CL$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CK103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CM$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CL103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CN$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CM103))))","v":0},{"$f":"IF(OFFSET($G96, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G96,-$E103,$E103)+$E103>CO$5,IFERROR((OFFSET($G95,-$E103,$E103)/(OFFSET($G96,-$E103,$E103))),0),(OFFSET($G95,-$E103,$E103)-SUM($G103:CN103))))","v":0}]
[null,null,null,null,{"$f":"E103+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E104)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>M$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:L104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>N$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:M104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>O$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:N104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>P$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:O104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>Q$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:P104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>R$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:Q104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>S$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:R104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>T$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:S104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>U$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:T104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>V$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:U104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>W$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:V104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>X$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:W104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>Y$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:X104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>Z$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:Y104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AA$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:Z104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AB$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AA104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AC$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AB104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AD$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AC104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AE$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AD104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AF$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AE104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AG$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AF104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AH$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AG104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AI$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AH104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AJ$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AI104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AK$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AJ104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AL$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AK104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AM$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AL104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AN$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AM104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AO$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AN104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AP$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AO104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AQ$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AP104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AR$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AQ104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AS$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AR104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AT$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AS104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AU$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AT104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AV$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AU104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AW$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AV104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AX$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AW104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AY$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AX104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>AZ$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AY104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BA$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:AZ104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BB$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BA104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BC$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BB104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BD$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BC104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BE$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BD104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BF$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BE104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BG$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BF104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BH$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BG104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BI$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BH104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BJ$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BI104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BK$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BJ104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BL$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BK104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BM$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BL104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BN$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BM104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BO$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BN104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BP$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BO104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BQ$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BP104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BR$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BQ104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BS$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BR104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BT$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BS104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BU$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BT104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BV$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BU104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BW$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BV104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BX$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BW104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BY$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BX104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>BZ$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BY104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CA$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:BZ104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CB$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CA104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CC$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CB104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CD$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CC104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CE$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CD104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CF$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CE104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CG$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CF104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CH$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CG104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CI$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CH104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CJ$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CI104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CK$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CJ104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CL$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CK104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CM$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CL104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CN$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CM104))))","v":0},{"$f":"IF(OFFSET($G97, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G97,-$E104,$E104)+$E104>CO$5,IFERROR((OFFSET($G96,-$E104,$E104)/(OFFSET($G97,-$E104,$E104))),0),(OFFSET($G96,-$E104,$E104)-SUM($G104:CN104))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E104","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E106)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:L107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:M107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:N107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:O107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:P107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:Q107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:R107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:S107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:T107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:U107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:V107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:W107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:X107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:Y107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:Z107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AA107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AB107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AC107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AD107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AE107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AF107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AG107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AH107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AI107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AJ107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AK107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AL107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AM107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AN107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AO107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AP107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AQ107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AR107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AS107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AT107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AU107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AV107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AW107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AX107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AY107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:AZ107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BA107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BB107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BC107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BD107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BE107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BF107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BG107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BH107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BI107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BJ107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BK107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BL107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BM107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BN107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BO107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BP107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BQ107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BR107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BS107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BT107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BU107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BV107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BW107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BX107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BY107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:BZ107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CA107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CB107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CC107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CD107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CE107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CF107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CG107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CH107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CI107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CJ107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CK107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CL107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CM107))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G93, -$E99, $E106)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E106)<OFFSET($G94, -$E99, $E106)+$E106, OFFSET($G93, -$E99, $E106)/OFFSET($G94, -$E99, $E106), OFFSET($G93, -$E99, $E106)-SUM($G107:CN107))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E100)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(I$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:H110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(J$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:I110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(K$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:J110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(L$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:K110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(M$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:L110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(N$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:M110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(O$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:N110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(P$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:O110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(Q$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:P110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(R$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:Q110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(S$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:R110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(T$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:S110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(U$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:T110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(V$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:U110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(W$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:V110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(X$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:W110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(Y$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:X110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(Z$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:Y110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AA$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:Z110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AB$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AA110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AC$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AB110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AD$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AC110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AE$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AD110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AF$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AE110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AG$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AF110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AH$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AG110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AI$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AH110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AI110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AK$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AJ110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AL$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AK110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AM$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AL110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AN$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AM110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AO$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AN110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AP$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AO110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AP110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AR$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AQ110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AS$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AR110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AT$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AS110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AU$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AT110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AV$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AU110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AW$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AV110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AX$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AW110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AY$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AX110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AY110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BA$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:AZ110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BB$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BA110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BC$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BB110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BD$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BC110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BE$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BD110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BF$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BE110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BG$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BF110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BH$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BG110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BI$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BH110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BI110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BK$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BJ110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BL$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BK110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BM$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BL110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BN$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BM110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BO$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BN110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BP$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BO110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BP110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BR$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BQ110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BS$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BR110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BT$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BS110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BU$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BT110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BV$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BU110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BW$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BV110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BX$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BW110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BY$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BX110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BY110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CA$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:BZ110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CB$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CA110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CC$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CB110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CD$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CC110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CE$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CD110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CF$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CE110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CG$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CF110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CH$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CG110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CI$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CH110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CI110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CK$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CJ110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CL$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CK110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CM$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CL110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CN$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CM110)))","v":0},{"$f":"IF(OR(OFFSET($G95, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=0, OFFSET($G96, -$E99, $E100)=\"n/a\"), 0, IF(CO$5<=OFFSET($G96, -$E99, $E100)+$E100, IFERROR(OFFSET($G95, -$E99, $E100)/OFFSET($G96, -$E99, $E100), 0), OFFSET($G95, -$E99, $E100)-SUM($G110:CN110)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E101)","v":"Depreciation of asset adjustments - Capital base 2022-23"},null,null,null,{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(J$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:I111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(K$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:J111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(L$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:K111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(M$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:L111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(N$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:M111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(O$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:N111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(P$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:O111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(Q$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:P111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(R$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:Q111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(S$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:R111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(T$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:S111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(U$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:T111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(V$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:U111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(W$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:V111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(X$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:W111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(Y$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:X111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(Z$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:Y111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AA$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:Z111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AB$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AA111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AC$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AB111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AD$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AC111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AE$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AD111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AF$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AE111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AG$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AF111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AH$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AG111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AI$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AH111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AI111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AK$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AJ111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AL$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AK111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AM$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AL111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AN$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AM111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AO$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AN111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AP$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AO111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AP111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AR$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AQ111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AS$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AR111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AT$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AS111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AU$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AT111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AV$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AU111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AW$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AV111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AX$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AW111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AY$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AX111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AY111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BA$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:AZ111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BB$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BA111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BC$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BB111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BD$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BC111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BE$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BD111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BF$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BE111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BG$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BF111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BH$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BG111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BI$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BH111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BI111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BK$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BJ111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BL$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BK111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BM$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BL111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BN$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BM111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BO$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BN111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BP$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BO111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BP111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BR$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BQ111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BS$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BR111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BT$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BS111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BU$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BT111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BV$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BU111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BW$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BV111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BX$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BW111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BY$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BX111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BY111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CA$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:BZ111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CB$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CA111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CC$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CB111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CD$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CC111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CE$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CD111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CF$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CE111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CG$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CF111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CH$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CG111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CI$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CH111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CI111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CK$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CJ111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CL$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CK111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CM$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CL111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CN$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CM111)))","v":0},{"$f":"IF(OR(OFFSET($G96, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=0, OFFSET($G97, -$E100, $E101)=\"n/a\"), 0, IF(CO$5<=OFFSET($G97, -$E100, $E101)+$E101, IFERROR(OFFSET($G96, -$E100, $E101)/OFFSET($G97, -$E100, $E101), 0), OFFSET($G96, -$E100, $E101)-SUM($G111:CN111)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E102)","v":"Depreciation of asset adjustments - Capital base 2023-24"},null,null,null,null,{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(K$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:J112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(L$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:K112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(M$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:L112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(N$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:M112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(O$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:N112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(P$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:O112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(Q$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:P112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(R$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:Q112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(S$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:R112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(T$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:S112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(U$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:T112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(V$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:U112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(W$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:V112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(X$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:W112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(Y$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:X112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(Z$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:Y112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AA$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:Z112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AB$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AA112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AC$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AB112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AD$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AC112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AE$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AD112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AF$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AE112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AG$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AF112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AH$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AG112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AI$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AH112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AI112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AK$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AJ112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AL$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AK112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AM$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AL112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AN$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AM112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AO$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AN112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AP$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AO112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AP112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AR$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AQ112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AS$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AR112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AT$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AS112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AU$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AT112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AV$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AU112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AW$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AV112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AX$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AW112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AY$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AX112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AY112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BA$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:AZ112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BB$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BA112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BC$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BB112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BD$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BC112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BE$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BD112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BF$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BE112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BG$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BF112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BH$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BG112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BI$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BH112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BI112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BK$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BJ112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BL$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BK112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BM$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BL112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BN$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BM112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BO$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BN112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BP$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BO112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BP112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BR$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BQ112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BS$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BR112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BT$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BS112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BU$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BT112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BV$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BU112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BW$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BV112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BX$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BW112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BY$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BX112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BY112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CA$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:BZ112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CB$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CA112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CC$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CB112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CD$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CC112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CE$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CD112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CF$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CE112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CG$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CF112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CH$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CG112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CI$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CH112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CI112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CK$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CJ112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CL$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CK112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CM$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CL112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CN$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CM112)))","v":0},{"$f":"IF(OR(OFFSET($G97, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=0, OFFSET($G98, -$E101, $E102)=\"n/a\"), 0, IF(CO$5<=OFFSET($G98, -$E101, $E102)+$E102, IFERROR(OFFSET($G97, -$E101, $E102)/OFFSET($G98, -$E101, $E102), 0), OFFSET($G97, -$E101, $E102)-SUM($G112:CN112)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E103)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(L$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:K113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(M$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:L113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(N$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:M113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(O$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:N113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(P$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:O113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(Q$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:P113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(R$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:Q113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(S$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:R113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(T$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:S113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(U$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:T113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(V$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:U113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(W$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:V113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(X$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:W113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(Y$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:X113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(Z$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:Y113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AA$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:Z113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AB$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AA113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AC$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AB113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AD$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AC113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AE$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AD113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AF$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AE113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AG$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AF113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AH$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AG113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AI$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AH113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AI113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AK$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AJ113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AL$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AK113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AM$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AL113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AN$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AM113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AO$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AN113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AP$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AO113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AP113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AR$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AQ113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AS$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AR113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AT$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AS113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AU$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AT113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AV$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AU113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AW$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AV113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AX$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AW113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AY$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AX113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AY113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BA$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:AZ113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BB$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BA113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BC$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BB113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BD$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BC113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BE$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BD113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BF$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BE113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BG$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BF113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BH$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BG113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BI$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BH113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BI113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BK$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BJ113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BL$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BK113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BM$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BL113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BN$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BM113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BO$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BN113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BP$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BO113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BP113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BR$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BQ113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BS$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BR113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BT$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BS113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BU$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BT113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BV$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BU113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BW$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BV113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BX$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BW113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BY$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BX113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BY113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CA$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:BZ113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CB$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CA113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CC$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CB113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CD$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CC113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CE$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CD113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CF$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CE113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CG$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CF113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CH$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CG113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CI$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CH113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CI113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CK$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CJ113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CL$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CK113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CM$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CL113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CN$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CM113)))","v":0},{"$f":"IF(OR(OFFSET($G98, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=0, OFFSET($G99, -$E102, $E103)=\"n/a\"), 0, IF(CO$5<=OFFSET($G99, -$E102, $E103)+$E103, IFERROR(OFFSET($G98, -$E102, $E103)/OFFSET($G99, -$E102, $E103), 0), OFFSET($G98, -$E102, $E103)-SUM($G113:CN113)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E104)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(M$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:L114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(N$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:M114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(O$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:N114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(P$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:O114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(Q$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:P114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(R$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:Q114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(S$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:R114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(T$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:S114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(U$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:T114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(V$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:U114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(W$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:V114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(X$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:W114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(Y$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:X114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(Z$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:Y114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AA$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:Z114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AB$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AA114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AC$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AB114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AD$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AC114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AE$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AD114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AF$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AE114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AG$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AF114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AH$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AG114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AI$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AH114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AI114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AK$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AJ114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AL$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AK114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AM$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AL114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AN$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AM114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AO$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AN114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AP$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AO114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AP114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AR$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AQ114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AS$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AR114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AT$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AS114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AU$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AT114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AV$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AU114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AW$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AV114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AX$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AW114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AY$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AX114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AY114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BA$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:AZ114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BB$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BA114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BC$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BB114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BD$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BC114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BE$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BD114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BF$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BE114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BG$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BF114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BH$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BG114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BI$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BH114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BI114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BK$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BJ114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BL$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BK114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BM$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BL114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BN$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BM114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BO$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BN114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BP$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BO114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BP114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BR$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BQ114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BS$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BR114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BT$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BS114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BU$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BT114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BV$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BU114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BW$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BV114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BX$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BW114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BY$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BX114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BY114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CA$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:BZ114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CB$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CA114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CC$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CB114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CD$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CC114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CE$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CD114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CF$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CE114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CG$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CF114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CH$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CG114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CI$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CH114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CI114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CK$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CJ114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CL$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CK114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CM$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CL114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CN$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CM114)))","v":0},{"$f":"IF(OR(OFFSET($G99, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=0, OFFSET($G100, -$E103, $E104)=\"n/a\"), 0, IF(CO$5<=OFFSET($G100, -$E103, $E104)+$E104, IFERROR(OFFSET($G99, -$E103, $E104)/OFFSET($G100, -$E103, $E104), 0), OFFSET($G99, -$E103, $E104)-SUM($G114:CN114)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E91, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"SCADA - depreciation"},null,{"$f":"SUM(H99:H115)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R99:R115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN99:AN115)","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,{"$f":"SUM(BT99:BT115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E119","v":"Asset class 5"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E119, 'Capital base input'!$D$24:$D$73, 0))","v":"O&M Facilities"}]
[null,null,null,null,{"$f":"E91+1","v":5},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E119)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E119)-INDEX('Capital base input'!H$78:H$127, $E119))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E119)-INDEX('Capital base input'!I$78:I$127, $E119))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E119)-INDEX('Capital base input'!J$78:J$127, $E119))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E119)-INDEX('Capital base input'!K$78:K$127, $E119))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E119)-INDEX('Capital base input'!L$78:L$127, $E119))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E119)-INDEX('Capital base input'!M$78:M$127, $E119))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E119)-INDEX('Capital base input'!N$78:N$127, $E119))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E119)-INDEX('Capital base input'!O$78:O$127, $E119))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E119)-INDEX('Capital base input'!P$78:P$127, $E119))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E119)-INDEX('Capital base input'!Q$78:Q$127, $E119))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E119)-INDEX('Capital base input'!R$78:R$127, $E119))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E119)-INDEX('Capital base input'!S$78:S$127, $E119))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E119)-INDEX('Capital base input'!T$78:T$127, $E119))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E119)-INDEX('Capital base input'!U$78:U$127, $E119))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E119)-INDEX('Capital base input'!V$78:V$127, $E119))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E119)-INDEX('Capital base input'!W$78:W$127, $E119))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E119)-INDEX('Capital base input'!X$78:X$127, $E119))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E119)-INDEX('Capital base input'!Y$78:Y$127, $E119))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E119)-INDEX('Capital base input'!Z$78:Z$127, $E119))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E119)-INDEX('Capital base input'!AA$78:AA$127, $E119))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E119)-INDEX('Capital base input'!AB$78:AB$127, $E119))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E119)-INDEX('Capital base input'!AC$78:AC$127, $E119))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E119)-INDEX('Capital base input'!AD$78:AD$127, $E119))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E119)-INDEX('Capital base input'!AE$78:AE$127, $E119))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E119)-INDEX('Capital base input'!AF$78:AF$127, $E119))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E119)-INDEX('Capital base input'!AG$78:AG$127, $E119))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E119)-INDEX('Capital base input'!AH$78:AH$127, $E119))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E119)-INDEX('Capital base input'!AI$78:AI$127, $E119))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E119)-INDEX('Capital base input'!AJ$78:AJ$127, $E119))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E119)-INDEX('Capital base input'!AK$78:AK$127, $E119))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E119)-INDEX('Capital base input'!AL$78:AL$127, $E119))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E119)-INDEX('Capital base input'!AM$78:AM$127, $E119))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E119)-INDEX('Capital base input'!AN$78:AN$127, $E119))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E119)-INDEX('Capital base input'!AO$78:AO$127, $E119))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E119)-INDEX('Capital base input'!AP$78:AP$127, $E119))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E119)-INDEX('Capital base input'!AQ$78:AQ$127, $E119))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E119)-INDEX('Capital base input'!AR$78:AR$127, $E119))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E119)-INDEX('Capital base input'!AS$78:AS$127, $E119))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E119)-INDEX('Capital base input'!AT$78:AT$127, $E119))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E119)-INDEX('Capital base input'!AU$78:AU$127, $E119))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E119)-INDEX('Capital base input'!AV$78:AV$127, $E119))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E119)-INDEX('Capital base input'!AW$78:AW$127, $E119))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E119)-INDEX('Capital base input'!AX$78:AX$127, $E119))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E119)-INDEX('Capital base input'!AY$78:AY$127, $E119))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E119)-INDEX('Capital base input'!AZ$78:AZ$127, $E119))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E119)-INDEX('Capital base input'!BA$78:BA$127, $E119))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E119)-INDEX('Capital base input'!BB$78:BB$127, $E119))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E119)-INDEX('Capital base input'!BC$78:BC$127, $E119))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E119)-INDEX('Capital base input'!BD$78:BD$127, $E119))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E119)-INDEX('Capital base input'!BE$78:BE$127, $E119))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E119)-INDEX('Capital base input'!BF$78:BF$127, $E119))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E119)-INDEX('Capital base input'!BG$78:BG$127, $E119))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E119)-INDEX('Capital base input'!BH$78:BH$127, $E119))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E119)-INDEX('Capital base input'!BI$78:BI$127, $E119))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E119)-INDEX('Capital base input'!BJ$78:BJ$127, $E119))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E119)-INDEX('Capital base input'!BK$78:BK$127, $E119))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E119)-INDEX('Capital base input'!BL$78:BL$127, $E119))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E119)-INDEX('Capital base input'!BM$78:BM$127, $E119))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E119)-INDEX('Capital base input'!BN$78:BN$127, $E119))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E119)-INDEX('Capital base input'!BO$78:BO$127, $E119))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E119)-INDEX('Capital base input'!BP$78:BP$127, $E119))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E119)-INDEX('Capital base input'!BQ$78:BQ$127, $E119))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E119)-INDEX('Capital base input'!BR$78:BR$127, $E119))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E119)-INDEX('Capital base input'!BS$78:BS$127, $E119))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E119)-INDEX('Capital base input'!BT$78:BT$127, $E119))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E119)-INDEX('Capital base input'!BU$78:BU$127, $E119))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E119)-INDEX('Capital base input'!BV$78:BV$127, $E119))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E119)-INDEX('Capital base input'!BW$78:BW$127, $E119))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E119)-INDEX('Capital base input'!BX$78:BX$127, $E119))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E119)-INDEX('Capital base input'!BY$78:BY$127, $E119))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E119)-INDEX('Capital base input'!BZ$78:BZ$127, $E119))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E119)-INDEX('Capital base input'!CA$78:CA$127, $E119))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E119)-INDEX('Capital base input'!CB$78:CB$127, $E119))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E119)-INDEX('Capital base input'!CC$78:CC$127, $E119))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E119)-INDEX('Capital base input'!CD$78:CD$127, $E119))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E119)-INDEX('Capital base input'!CE$78:CE$127, $E119))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E119)-INDEX('Capital base input'!CF$78:CF$127, $E119))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E119)-INDEX('Capital base input'!CG$78:CG$127, $E119))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E119)-INDEX('Capital base input'!CH$78:CH$127, $E119))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E119)-INDEX('Capital base input'!CI$78:CI$127, $E119))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E119)-INDEX('Capital base input'!CJ$78:CJ$127, $E119))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E119)-INDEX('Capital base input'!CK$78:CK$127, $E119))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E119)-INDEX('Capital base input'!CL$78:CL$127, $E119))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E119)-INDEX('Capital base input'!CM$78:CM$127, $E119))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E119)-INDEX('Capital base input'!CN$78:CN$127, $E119))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E119)-INDEX('Capital base input'!CO$78:CO$127, $E119))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$132:$G$181, $E119)=\"\", IF($G119=0, 0, F120), INDEX('Capital base input'!$G$132:$G$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!H$132:H$181, $E119)=\"\", G120, INDEX('Capital base input'!H$132:H$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!I$132:I$181, $E119)=\"\", H120, INDEX('Capital base input'!I$132:I$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!J$132:J$181, $E119)=\"\", I120, INDEX('Capital base input'!J$132:J$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!K$132:K$181, $E119)=\"\", J120, INDEX('Capital base input'!K$132:K$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!L$132:L$181, $E119)=\"\", K120, INDEX('Capital base input'!L$132:L$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!M$132:M$181, $E119)=\"\", L120, INDEX('Capital base input'!M$132:M$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!N$132:N$181, $E119)=\"\", M120, INDEX('Capital base input'!N$132:N$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!O$132:O$181, $E119)=\"\", N120, INDEX('Capital base input'!O$132:O$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!P$132:P$181, $E119)=\"\", O120, INDEX('Capital base input'!P$132:P$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$132:Q$181, $E119)=\"\", P120, INDEX('Capital base input'!Q$132:Q$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!R$132:R$181, $E119)=\"\", Q120, INDEX('Capital base input'!R$132:R$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!S$132:S$181, $E119)=\"\", R120, INDEX('Capital base input'!S$132:S$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!T$132:T$181, $E119)=\"\", S120, INDEX('Capital base input'!T$132:T$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!U$132:U$181, $E119)=\"\", T120, INDEX('Capital base input'!U$132:U$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!V$132:V$181, $E119)=\"\", U120, INDEX('Capital base input'!V$132:V$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!W$132:W$181, $E119)=\"\", V120, INDEX('Capital base input'!W$132:W$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!X$132:X$181, $E119)=\"\", W120, INDEX('Capital base input'!X$132:X$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$132:Y$181, $E119)=\"\", X120, INDEX('Capital base input'!Y$132:Y$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$132:Z$181, $E119)=\"\", Y120, INDEX('Capital base input'!Z$132:Z$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$132:AA$181, $E119)=\"\", Z120, INDEX('Capital base input'!AA$132:AA$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$132:AB$181, $E119)=\"\", AA120, INDEX('Capital base input'!AB$132:AB$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$132:AC$181, $E119)=\"\", AB120, INDEX('Capital base input'!AC$132:AC$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$132:AD$181, $E119)=\"\", AC120, INDEX('Capital base input'!AD$132:AD$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$132:AE$181, $E119)=\"\", AD120, INDEX('Capital base input'!AE$132:AE$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$132:AF$181, $E119)=\"\", AE120, INDEX('Capital base input'!AF$132:AF$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$132:AG$181, $E119)=\"\", AF120, INDEX('Capital base input'!AG$132:AG$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$132:AH$181, $E119)=\"\", AG120, INDEX('Capital base input'!AH$132:AH$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$132:AI$181, $E119)=\"\", AH120, INDEX('Capital base input'!AI$132:AI$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$132:AJ$181, $E119)=\"\", AI120, INDEX('Capital base input'!AJ$132:AJ$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$132:AK$181, $E119)=\"\", AJ120, INDEX('Capital base input'!AK$132:AK$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$132:AL$181, $E119)=\"\", AK120, INDEX('Capital base input'!AL$132:AL$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$132:AM$181, $E119)=\"\", AL120, INDEX('Capital base input'!AM$132:AM$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$132:AN$181, $E119)=\"\", AM120, INDEX('Capital base input'!AN$132:AN$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$132:AO$181, $E119)=\"\", AN120, INDEX('Capital base input'!AO$132:AO$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$132:AP$181, $E119)=\"\", AO120, INDEX('Capital base input'!AP$132:AP$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$132:AQ$181, $E119)=\"\", AP120, INDEX('Capital base input'!AQ$132:AQ$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$132:AR$181, $E119)=\"\", AQ120, INDEX('Capital base input'!AR$132:AR$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$132:AS$181, $E119)=\"\", AR120, INDEX('Capital base input'!AS$132:AS$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$132:AT$181, $E119)=\"\", AS120, INDEX('Capital base input'!AT$132:AT$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$132:AU$181, $E119)=\"\", AT120, INDEX('Capital base input'!AU$132:AU$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$132:AV$181, $E119)=\"\", AU120, INDEX('Capital base input'!AV$132:AV$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$132:AW$181, $E119)=\"\", AV120, INDEX('Capital base input'!AW$132:AW$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$132:AX$181, $E119)=\"\", AW120, INDEX('Capital base input'!AX$132:AX$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$132:AY$181, $E119)=\"\", AX120, INDEX('Capital base input'!AY$132:AY$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$132:AZ$181, $E119)=\"\", AY120, INDEX('Capital base input'!AZ$132:AZ$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$132:BA$181, $E119)=\"\", AZ120, INDEX('Capital base input'!BA$132:BA$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$132:BB$181, $E119)=\"\", BA120, INDEX('Capital base input'!BB$132:BB$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$132:BC$181, $E119)=\"\", BB120, INDEX('Capital base input'!BC$132:BC$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$132:BD$181, $E119)=\"\", BC120, INDEX('Capital base input'!BD$132:BD$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$132:BE$181, $E119)=\"\", BD120, INDEX('Capital base input'!BE$132:BE$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$132:BF$181, $E119)=\"\", BE120, INDEX('Capital base input'!BF$132:BF$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$132:BG$181, $E119)=\"\", BF120, INDEX('Capital base input'!BG$132:BG$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$132:BH$181, $E119)=\"\", BG120, INDEX('Capital base input'!BH$132:BH$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$132:BI$181, $E119)=\"\", BH120, INDEX('Capital base input'!BI$132:BI$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$132:BJ$181, $E119)=\"\", BI120, INDEX('Capital base input'!BJ$132:BJ$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$132:BK$181, $E119)=\"\", BJ120, INDEX('Capital base input'!BK$132:BK$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$132:BL$181, $E119)=\"\", BK120, INDEX('Capital base input'!BL$132:BL$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$132:BM$181, $E119)=\"\", BL120, INDEX('Capital base input'!BM$132:BM$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$132:BN$181, $E119)=\"\", BM120, INDEX('Capital base input'!BN$132:BN$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$132:BO$181, $E119)=\"\", BN120, INDEX('Capital base input'!BO$132:BO$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$132:BP$181, $E119)=\"\", BO120, INDEX('Capital base input'!BP$132:BP$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$132:BQ$181, $E119)=\"\", BP120, INDEX('Capital base input'!BQ$132:BQ$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$132:BR$181, $E119)=\"\", BQ120, INDEX('Capital base input'!BR$132:BR$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$132:BS$181, $E119)=\"\", BR120, INDEX('Capital base input'!BS$132:BS$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$132:BT$181, $E119)=\"\", BS120, INDEX('Capital base input'!BT$132:BT$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$132:BU$181, $E119)=\"\", BT120, INDEX('Capital base input'!BU$132:BU$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$132:BV$181, $E119)=\"\", BU120, INDEX('Capital base input'!BV$132:BV$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$132:BW$181, $E119)=\"\", BV120, INDEX('Capital base input'!BW$132:BW$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$132:BX$181, $E119)=\"\", BW120, INDEX('Capital base input'!BX$132:BX$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$132:BY$181, $E119)=\"\", BX120, INDEX('Capital base input'!BY$132:BY$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$132:BZ$181, $E119)=\"\", BY120, INDEX('Capital base input'!BZ$132:BZ$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$132:CA$181, $E119)=\"\", BZ120, INDEX('Capital base input'!CA$132:CA$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$132:CB$181, $E119)=\"\", CA120, INDEX('Capital base input'!CB$132:CB$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$132:CC$181, $E119)=\"\", CB120, INDEX('Capital base input'!CC$132:CC$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$132:CD$181, $E119)=\"\", CC120, INDEX('Capital base input'!CD$132:CD$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$132:CE$181, $E119)=\"\", CD120, INDEX('Capital base input'!CE$132:CE$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$132:CF$181, $E119)=\"\", CE120, INDEX('Capital base input'!CF$132:CF$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$132:CG$181, $E119)=\"\", CF120, INDEX('Capital base input'!CG$132:CG$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$132:CH$181, $E119)=\"\", CG120, INDEX('Capital base input'!CH$132:CH$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$132:CI$181, $E119)=\"\", CH120, INDEX('Capital base input'!CI$132:CI$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$132:CJ$181, $E119)=\"\", CI120, INDEX('Capital base input'!CJ$132:CJ$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$132:CK$181, $E119)=\"\", CJ120, INDEX('Capital base input'!CK$132:CK$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$132:CL$181, $E119)=\"\", CK120, INDEX('Capital base input'!CL$132:CL$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$132:CM$181, $E119)=\"\", CL120, INDEX('Capital base input'!CM$132:CM$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$132:CN$181, $E119)=\"\", CM120, INDEX('Capital base input'!CN$132:CN$181, $E119))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$132:CO$181, $E119)=\"\", CN120, INDEX('Capital base input'!CO$132:CO$181, $E119))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E119)+INDEX('Capital base input'!$G$292:$G$341, $E119)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E119)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E119)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E119)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E119)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E119)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E119)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E119)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E119)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E119)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E119)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E119)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E119)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E119)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E119)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E119)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E119)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E119)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E119)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E119)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E119)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E119)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E119)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E119)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E119)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E119)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E119)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E119)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E119)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E119)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E119)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E119)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E119)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E119)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E119)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E119)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E119)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E119)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E119)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E119)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E119)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E119)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E119)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E119)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E119)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E119)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E119)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E119)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E119)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E119)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E119)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E119)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E119)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E119)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E119)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E119)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E119)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E119)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E119)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E119)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E119)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E119)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E119)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E119)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E119)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E119)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E119)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E119)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E119)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E119)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E119)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E119)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E119)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E119)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E119)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E119)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E119)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E119)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E119)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E119)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E119)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E119)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E119)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E119)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E119)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E119)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E119)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G121<>0, IF(G120<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E119)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H121<>0, IF(H120<>\"n/a\", H120-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I121<>0, IF(I120<>\"n/a\", I120-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J121<>0, IF(J120<>\"n/a\", J120-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K121<>0, IF(K120<>\"n/a\", K120-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L121<>0, IF(L120<>\"n/a\", L120-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M121<>0, IF(M120<>\"n/a\", M120-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N121<>0, IF(N120<>\"n/a\", N120-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O121<>0, IF(O120<>\"n/a\", O120-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P121<>0, IF(P120<>\"n/a\", P120-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q121<>0, IF(Q120<>\"n/a\", Q120-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R121<>0, IF(R120<>\"n/a\", R120-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S121<>0, IF(S120<>\"n/a\", S120-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T121<>0, IF(T120<>\"n/a\", T120-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U121<>0, IF(U120<>\"n/a\", U120-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V121<>0, IF(V120<>\"n/a\", V120-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W121<>0, IF(W120<>\"n/a\", W120-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X121<>0, IF(X120<>\"n/a\", X120-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y121<>0, IF(Y120<>\"n/a\", Y120-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z121<>0, IF(Z120<>\"n/a\", Z120-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA121<>0, IF(AA120<>\"n/a\", AA120-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB121<>0, IF(AB120<>\"n/a\", AB120-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC121<>0, IF(AC120<>\"n/a\", AC120-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD121<>0, IF(AD120<>\"n/a\", AD120-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE121<>0, IF(AE120<>\"n/a\", AE120-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF121<>0, IF(AF120<>\"n/a\", AF120-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG121<>0, IF(AG120<>\"n/a\", AG120-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH121<>0, IF(AH120<>\"n/a\", AH120-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI121<>0, IF(AI120<>\"n/a\", AI120-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ121<>0, IF(AJ120<>\"n/a\", AJ120-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK121<>0, IF(AK120<>\"n/a\", AK120-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL121<>0, IF(AL120<>\"n/a\", AL120-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM121<>0, IF(AM120<>\"n/a\", AM120-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN121<>0, IF(AN120<>\"n/a\", AN120-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO121<>0, IF(AO120<>\"n/a\", AO120-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP121<>0, IF(AP120<>\"n/a\", AP120-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ121<>0, IF(AQ120<>\"n/a\", AQ120-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR121<>0, IF(AR120<>\"n/a\", AR120-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS121<>0, IF(AS120<>\"n/a\", AS120-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT121<>0, IF(AT120<>\"n/a\", AT120-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU121<>0, IF(AU120<>\"n/a\", AU120-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV121<>0, IF(AV120<>\"n/a\", AV120-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW121<>0, IF(AW120<>\"n/a\", AW120-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX121<>0, IF(AX120<>\"n/a\", AX120-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY121<>0, IF(AY120<>\"n/a\", AY120-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ121<>0, IF(AZ120<>\"n/a\", AZ120-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA121<>0, IF(BA120<>\"n/a\", BA120-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB121<>0, IF(BB120<>\"n/a\", BB120-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC121<>0, IF(BC120<>\"n/a\", BC120-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD121<>0, IF(BD120<>\"n/a\", BD120-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE121<>0, IF(BE120<>\"n/a\", BE120-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF121<>0, IF(BF120<>\"n/a\", BF120-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG121<>0, IF(BG120<>\"n/a\", BG120-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH121<>0, IF(BH120<>\"n/a\", BH120-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI121<>0, IF(BI120<>\"n/a\", BI120-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ121<>0, IF(BJ120<>\"n/a\", BJ120-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK121<>0, IF(BK120<>\"n/a\", BK120-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL121<>0, IF(BL120<>\"n/a\", BL120-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM121<>0, IF(BM120<>\"n/a\", BM120-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN121<>0, IF(BN120<>\"n/a\", BN120-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO121<>0, IF(BO120<>\"n/a\", BO120-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP121<>0, IF(BP120<>\"n/a\", BP120-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ121<>0, IF(BQ120<>\"n/a\", BQ120-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR121<>0, IF(BR120<>\"n/a\", BR120-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS121<>0, IF(BS120<>\"n/a\", BS120-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT121<>0, IF(BT120<>\"n/a\", BT120-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU121<>0, IF(BU120<>\"n/a\", BU120-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV121<>0, IF(BV120<>\"n/a\", BV120-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW121<>0, IF(BW120<>\"n/a\", BW120-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX121<>0, IF(BX120<>\"n/a\", BX120-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY121<>0, IF(BY120<>\"n/a\", BY120-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ121<>0, IF(BZ120<>\"n/a\", BZ120-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA121<>0, IF(CA120<>\"n/a\", CA120-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB121<>0, IF(CB120<>\"n/a\", CB120-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC121<>0, IF(CC120<>\"n/a\", CC120-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD121<>0, IF(CD120<>\"n/a\", CD120-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE121<>0, IF(CE120<>\"n/a\", CE120-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF121<>0, IF(CF120<>\"n/a\", CF120-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG121<>0, IF(CG120<>\"n/a\", CG120-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH121<>0, IF(CH120<>\"n/a\", CH120-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI121<>0, IF(CI120<>\"n/a\", CI120-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ121<>0, IF(CJ120<>\"n/a\", CJ120-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK121<>0, IF(CK120<>\"n/a\", CK120-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL121<>0, IF(CL120<>\"n/a\", CL120-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM121<>0, IF(CM120<>\"n/a\", CM120-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN121<>0, IF(CN120<>\"n/a\", CN120-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO121<>0, IF(CO120<>\"n/a\", CO120-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E119)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E119)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E119)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E119)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E119)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E119)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E119)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E119)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E119)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E119)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E119)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E119)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E119)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E119)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E119)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E119)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E119)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E119)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E119)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E119)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E119)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E119)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E119)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E119)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E119)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E119)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E119)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E119)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E119)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E119)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E119)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E119)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E119)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E119)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E119)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E119)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E119)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E119)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E119)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E119)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E119)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E119)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E119)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E119)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E119)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E119)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E119)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E119)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E119)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E119)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E119)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E119)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E119)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E119)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E119)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E119)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E119)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E119)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E119)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E119)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E119)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E119)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E119)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E119)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E119)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E119)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E119)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E119)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E119)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E119)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E119)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E119)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E119)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E119)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E119)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E119)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E119)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E119)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E119)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E119)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E119)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E119)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E119)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E119)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E119)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E119)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E119)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E119)","v":0}]
[]
[null,null,null,null,{"$f":"E131+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E132)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>M$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:L132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>N$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:M132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>O$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:N132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>P$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:O132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>Q$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:P132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>R$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:Q132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>S$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:R132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>T$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:S132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>U$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:T132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>V$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:U132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>W$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:V132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>X$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:W132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>Y$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:X132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>Z$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:Y132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AA$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:Z132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AB$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AA132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AC$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AB132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AD$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AC132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AE$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AD132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AF$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AE132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AG$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AF132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AH$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AG132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AI$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AH132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AJ$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AI132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AK$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AJ132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AL$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AK132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AM$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AL132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AN$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AM132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AO$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AN132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AP$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AO132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AQ$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AP132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AR$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AQ132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AS$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AR132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AT$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AS132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AU$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AT132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AV$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AU132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AW$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AV132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AX$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AW132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AY$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AX132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>AZ$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AY132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BA$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:AZ132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BB$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BA132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BC$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BB132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BD$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BC132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BE$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BD132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BF$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BE132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BG$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BF132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BH$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BG132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BI$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BH132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BJ$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BI132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BK$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BJ132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BL$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BK132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BM$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BL132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BN$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BM132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BO$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BN132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BP$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BO132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BQ$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BP132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BR$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BQ132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BS$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BR132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BT$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BS132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BU$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BT132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BV$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BU132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BW$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BV132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BX$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BW132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BY$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BX132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>BZ$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BY132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CA$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:BZ132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CB$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CA132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CC$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CB132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CD$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CC132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CE$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CD132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CF$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CE132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CG$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CF132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CH$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CG132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CI$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CH132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CJ$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CI132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CK$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CJ132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CL$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CK132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CM$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CL132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CN$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CM132))))","v":0},{"$f":"IF(OFFSET($G125, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G125,-$E132,$E132)+$E132>CO$5,IFERROR((OFFSET($G124,-$E132,$E132)/(OFFSET($G125,-$E132,$E132))),0),(OFFSET($G124,-$E132,$E132)-SUM($G132:CN132))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E131)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(L$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:K141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(M$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:L141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(N$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:M141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(O$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:N141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(P$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:O141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(Q$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:P141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(R$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:Q141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(S$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:R141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(T$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:S141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(U$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:T141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(V$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:U141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(W$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:V141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(X$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:W141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(Y$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:X141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(Z$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:Y141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AA$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:Z141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AB$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AA141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AC$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AB141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AD$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AC141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AE$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AD141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AF$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AE141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AG$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AF141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AH$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AG141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AI$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AH141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AI141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AK$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AJ141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AL$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AK141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AM$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AL141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AN$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AM141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AO$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AN141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AP$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AO141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AP141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AR$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AQ141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AS$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AR141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AT$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AS141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AU$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AT141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AV$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AU141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AW$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AV141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AX$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AW141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AY$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AX141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AY141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BA$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:AZ141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BB$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BA141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BC$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BB141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BD$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BC141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BE$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BD141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BF$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BE141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BG$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BF141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BH$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BG141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BI$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BH141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BI141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BK$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BJ141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BL$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BK141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BM$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BL141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BN$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BM141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BO$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BN141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BP$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BO141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BP141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BR$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BQ141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BS$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BR141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BT$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BS141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BU$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BT141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BV$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BU141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BW$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BV141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BX$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BW141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BY$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BX141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BY141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CA$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:BZ141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CB$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CA141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CC$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CB141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CD$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CC141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CE$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CD141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CF$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CE141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CG$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CF141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CH$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CG141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CI$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CH141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CI141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CK$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CJ141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CL$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CK141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CM$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CL141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CN$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CM141)))","v":0},{"$f":"IF(OR(OFFSET($G126, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=0, OFFSET($G127, -$E130, $E131)=\"n/a\"), 0, IF(CO$5<=OFFSET($G127, -$E130, $E131)+$E131, IFERROR(OFFSET($G126, -$E130, $E131)/OFFSET($G127, -$E130, $E131), 0), OFFSET($G126, -$E130, $E131)-SUM($G141:CN141)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E147","v":"Asset class 6"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E147, 'Capital base input'!$D$24:$D$73, 0))","v":"Buildings"}]
[null,null,null,null,{"$f":"E156+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E157)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>J$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:I157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>K$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:J157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>L$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:K157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>M$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:L157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>N$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:M157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>O$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:N157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>P$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:O157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>Q$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:P157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>R$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:Q157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>S$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:R157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>T$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:S157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>U$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:T157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>V$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:U157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>W$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:V157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>X$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:W157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>Y$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:X157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>Z$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:Y157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AA$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:Z157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AB$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AA157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AC$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AB157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AD$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AC157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AE$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AD157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AF$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AE157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AG$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AF157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AH$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AG157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AI$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AH157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AJ$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AI157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AK$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AJ157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AL$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AK157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AM$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AL157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AN$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AM157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AO$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AN157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AP$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AO157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AQ$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AP157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AR$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AQ157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AS$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AR157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AT$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AS157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AU$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AT157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AV$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AU157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AW$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AV157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AX$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AW157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AY$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AX157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>AZ$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AY157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BA$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:AZ157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BB$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BA157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BC$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BB157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BD$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BC157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BE$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BD157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BF$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BE157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BG$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BF157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BH$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BG157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BI$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BH157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BJ$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BI157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BK$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BJ157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BL$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BK157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BM$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BL157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BN$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BM157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BO$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BN157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BP$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BO157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BQ$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BP157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BR$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BQ157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BS$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BR157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BT$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BS157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BU$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BT157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BV$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BU157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BW$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BV157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BX$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BW157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BY$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BX157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>BZ$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BY157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CA$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:BZ157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CB$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CA157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CC$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CB157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CD$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CC157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CE$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CD157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CF$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CE157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CG$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CF157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CH$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CG157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CI$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CH157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CJ$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CI157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CK$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CJ157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CL$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CK157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CM$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CL157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CN$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CM157))))","v":0},{"$f":"IF(OFFSET($G150, -$E157, $E157)=\"n/a\",0,IF(OFFSET($G150,-$E157,$E157)+$E157>CO$5,IFERROR((OFFSET($G149,-$E157,$E157)/(OFFSET($G150,-$E157,$E157))),0),(OFFSET($G149,-$E157,$E157)-SUM($G157:CN157))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E147, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Buildings - depreciation"},null,{"$f":"SUM(H155:H171)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R155:R171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN155:AN171)","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,{"$f":"SUM(BT155:BT171)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E175)+INDEX('Capital base input'!$G$292:$G$341, $E175)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E175)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E175)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E175)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E175)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E175)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E175)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E175)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E175)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E175)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E175)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E175)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E175)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E175)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E175)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E175)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E175)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E175)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E175)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E175)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E175)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E175)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E175)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E175)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E175)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E175)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E175)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E175)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E175)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E175)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E175)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E175)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E175)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E175)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E175)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E175)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E175)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E175)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E175)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E175)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E175)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E175)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E175)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E175)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E175)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E175)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E175)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E175)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E175)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E175)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E175)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E175)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E175)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E175)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E175)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E175)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E175)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E175)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E175)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E175)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E175)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E175)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E175)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E175)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E175)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E175)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E175)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E175)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E175)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E175)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E175)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E175)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E175)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E175)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E175)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E175)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E175)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E175)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E175)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E175)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E175)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E175)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E175)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E175)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E175)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E175)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E175)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,{"$f":"E187+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E188)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>M$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:L188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>N$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:M188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>O$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:N188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>P$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:O188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>Q$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:P188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>R$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:Q188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>S$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:R188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>T$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:S188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>U$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:T188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>V$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:U188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>W$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:V188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>X$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:W188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>Y$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:X188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>Z$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:Y188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AA$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:Z188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AB$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AA188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AC$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AB188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AD$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AC188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AE$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AD188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AF$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AE188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AG$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AF188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AH$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AG188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AI$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AH188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AJ$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AI188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AK$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AJ188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AL$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AK188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AM$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AL188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AN$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AM188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AO$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AN188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AP$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AO188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AQ$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AP188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AR$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AQ188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AS$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AR188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AT$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AS188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AU$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AT188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AV$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AU188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AW$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AV188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AX$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AW188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AY$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AX188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>AZ$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AY188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BA$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:AZ188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BB$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BA188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BC$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BB188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BD$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BC188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BE$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BD188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BF$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BE188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BG$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BF188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BH$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BG188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BI$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BH188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BJ$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BI188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BK$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BJ188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BL$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BK188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BM$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BL188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BN$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BM188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BO$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BN188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BP$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BO188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BQ$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BP188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BR$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BQ188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BS$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BR188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BT$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BS188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BU$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BT188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BV$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BU188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BW$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BV188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BX$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BW188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BY$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BX188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>BZ$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BY188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CA$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:BZ188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CB$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CA188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CC$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CB188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CD$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CC188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CE$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CD188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CF$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CE188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CG$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CF188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CH$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CG188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CI$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CH188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CJ$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CI188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CK$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CJ188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CL$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CK188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CM$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CL188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CN$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CM188))))","v":0},{"$f":"IF(OFFSET($G181, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G181,-$E188,$E188)+$E188>CO$5,IFERROR((OFFSET($G180,-$E188,$E188)/(OFFSET($G181,-$E188,$E188))),0),(OFFSET($G180,-$E188,$E188)-SUM($G188:CN188))))","v":0}]
[null,null,null,null,{"$f":"E175+1","v":8},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E203)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E203)-INDEX('Capital base input'!H$78:H$127, $E203))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E203)-INDEX('Capital base input'!I$78:I$127, $E203))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E203)-INDEX('Capital base input'!J$78:J$127, $E203))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E203)-INDEX('Capital base input'!K$78:K$127, $E203))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E203)-INDEX('Capital base input'!L$78:L$127, $E203))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E203)-INDEX('Capital base input'!M$78:M$127, $E203))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E203)-INDEX('Capital base input'!N$78:N$127, $E203))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E203)-INDEX('Capital base input'!O$78:O$127, $E203))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E203)-INDEX('Capital base input'!P$78:P$127, $E203))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E203)-INDEX('Capital base input'!Q$78:Q$127, $E203))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E203)-INDEX('Capital base input'!R$78:R$127, $E203))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E203)-INDEX('Capital base input'!S$78:S$127, $E203))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E203)-INDEX('Capital base input'!T$78:T$127, $E203))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E203)-INDEX('Capital base input'!U$78:U$127, $E203))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E203)-INDEX('Capital base input'!V$78:V$127, $E203))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E203)-INDEX('Capital base input'!W$78:W$127, $E203))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E203)-INDEX('Capital base input'!X$78:X$127, $E203))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E203)-INDEX('Capital base input'!Y$78:Y$127, $E203))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E203)-INDEX('Capital base input'!Z$78:Z$127, $E203))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E203)-INDEX('Capital base input'!AA$78:AA$127, $E203))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E203)-INDEX('Capital base input'!AB$78:AB$127, $E203))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E203)-INDEX('Capital base input'!AC$78:AC$127, $E203))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E203)-INDEX('Capital base input'!AD$78:AD$127, $E203))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E203)-INDEX('Capital base input'!AE$78:AE$127, $E203))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E203)-INDEX('Capital base input'!AF$78:AF$127, $E203))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E203)-INDEX('Capital base input'!AG$78:AG$127, $E203))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E203)-INDEX('Capital base input'!AH$78:AH$127, $E203))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E203)-INDEX('Capital base input'!AI$78:AI$127, $E203))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E203)-INDEX('Capital base input'!AJ$78:AJ$127, $E203))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E203)-INDEX('Capital base input'!AK$78:AK$127, $E203))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E203)-INDEX('Capital base input'!AL$78:AL$127, $E203))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E203)-INDEX('Capital base input'!AM$78:AM$127, $E203))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E203)-INDEX('Capital base input'!AN$78:AN$127, $E203))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E203)-INDEX('Capital base input'!AO$78:AO$127, $E203))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E203)-INDEX('Capital base input'!AP$78:AP$127, $E203))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E203)-INDEX('Capital base input'!AQ$78:AQ$127, $E203))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E203)-INDEX('Capital base input'!AR$78:AR$127, $E203))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E203)-INDEX('Capital base input'!AS$78:AS$127, $E203))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E203)-INDEX('Capital base input'!AT$78:AT$127, $E203))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E203)-INDEX('Capital base input'!AU$78:AU$127, $E203))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E203)-INDEX('Capital base input'!AV$78:AV$127, $E203))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E203)-INDEX('Capital base input'!AW$78:AW$127, $E203))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E203)-INDEX('Capital base input'!AX$78:AX$127, $E203))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E203)-INDEX('Capital base input'!AY$78:AY$127, $E203))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E203)-INDEX('Capital base input'!AZ$78:AZ$127, $E203))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E203)-INDEX('Capital base input'!BA$78:BA$127, $E203))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E203)-INDEX('Capital base input'!BB$78:BB$127, $E203))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E203)-INDEX('Capital base input'!BC$78:BC$127, $E203))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E203)-INDEX('Capital base input'!BD$78:BD$127, $E203))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E203)-INDEX('Capital base input'!BE$78:BE$127, $E203))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E203)-INDEX('Capital base input'!BF$78:BF$127, $E203))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E203)-INDEX('Capital base input'!BG$78:BG$127, $E203))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E203)-INDEX('Capital base input'!BH$78:BH$127, $E203))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E203)-INDEX('Capital base input'!BI$78:BI$127, $E203))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E203)-INDEX('Capital base input'!BJ$78:BJ$127, $E203))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E203)-INDEX('Capital base input'!BK$78:BK$127, $E203))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E203)-INDEX('Capital base input'!BL$78:BL$127, $E203))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E203)-INDEX('Capital base input'!BM$78:BM$127, $E203))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E203)-INDEX('Capital base input'!BN$78:BN$127, $E203))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E203)-INDEX('Capital base input'!BO$78:BO$127, $E203))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E203)-INDEX('Capital base input'!BP$78:BP$127, $E203))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E203)-INDEX('Capital base input'!BQ$78:BQ$127, $E203))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E203)-INDEX('Capital base input'!BR$78:BR$127, $E203))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E203)-INDEX('Capital base input'!BS$78:BS$127, $E203))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E203)-INDEX('Capital base input'!BT$78:BT$127, $E203))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E203)-INDEX('Capital base input'!BU$78:BU$127, $E203))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E203)-INDEX('Capital base input'!BV$78:BV$127, $E203))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E203)-INDEX('Capital base input'!BW$78:BW$127, $E203))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E203)-INDEX('Capital base input'!BX$78:BX$127, $E203))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E203)-INDEX('Capital base input'!BY$78:BY$127, $E203))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E203)-INDEX('Capital base input'!BZ$78:BZ$127, $E203))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E203)-INDEX('Capital base input'!CA$78:CA$127, $E203))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E203)-INDEX('Capital base input'!CB$78:CB$127, $E203))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E203)-INDEX('Capital base input'!CC$78:CC$127, $E203))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E203)-INDEX('Capital base input'!CD$78:CD$127, $E203))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E203)-INDEX('Capital base input'!CE$78:CE$127, $E203))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E203)-INDEX('Capital base input'!CF$78:CF$127, $E203))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E203)-INDEX('Capital base input'!CG$78:CG$127, $E203))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E203)-INDEX('Capital base input'!CH$78:CH$127, $E203))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E203)-INDEX('Capital base input'!CI$78:CI$127, $E203))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E203)-INDEX('Capital base input'!CJ$78:CJ$127, $E203))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E203)-INDEX('Capital base input'!CK$78:CK$127, $E203))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E203)-INDEX('Capital base input'!CL$78:CL$127, $E203))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E203)-INDEX('Capital base input'!CM$78:CM$127, $E203))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E203)-INDEX('Capital base input'!CN$78:CN$127, $E203))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E203)-INDEX('Capital base input'!CO$78:CO$127, $E203))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,{"$f":"E213+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E214)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>K$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:J214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>L$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:K214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>M$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:L214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>N$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:M214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>O$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:N214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>P$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:O214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>Q$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:P214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>R$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:Q214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>S$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:R214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>T$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:S214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>U$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:T214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>V$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:U214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>W$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:V214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>X$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:W214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>Y$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:X214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>Z$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:Y214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AA$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:Z214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AB$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AA214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AC$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AB214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AD$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AC214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AE$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AD214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AF$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AE214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AG$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AF214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AH$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AG214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AI$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AH214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AJ$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AI214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AK$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AJ214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AL$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AK214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AM$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AL214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AN$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AM214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AO$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AN214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AP$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AO214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AQ$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AP214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AR$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AQ214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AS$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AR214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AT$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AS214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AU$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AT214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AV$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AU214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AW$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AV214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AX$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AW214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AY$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AX214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>AZ$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AY214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BA$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:AZ214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BB$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BA214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BC$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BB214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BD$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BC214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BE$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BD214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BF$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BE214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BG$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BF214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BH$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BG214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BI$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BH214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BJ$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BI214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BK$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BJ214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BL$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BK214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BM$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BL214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BN$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BM214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BO$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BN214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BP$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BO214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BQ$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BP214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BR$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BQ214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BS$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BR214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BT$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BS214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BU$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BT214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BV$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BU214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BW$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BV214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BX$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BW214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BY$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BX214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>BZ$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BY214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CA$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:BZ214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CB$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CA214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CC$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CB214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CD$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CC214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CE$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CD214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CF$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CE214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CG$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CF214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CH$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CG214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CI$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CH214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CJ$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CI214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CK$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CJ214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CL$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CK214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CM$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CL214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CN$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CM214))))","v":0},{"$f":"IF(OFFSET($G207, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G207,-$E214,$E214)+$E214>CO$5,IFERROR((OFFSET($G206,-$E214,$E214)/(OFFSET($G207,-$E214,$E214))),0),(OFFSET($G206,-$E214,$E214)-SUM($G214:CN214))))","v":0}]
[null,null,null,null,{"$f":"E216","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E218)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:L219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:M219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:N219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:O219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:P219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:Q219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:R219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:S219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:T219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:U219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:V219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:W219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:X219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:Y219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:Z219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AA219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AB219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AC219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AD219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AE219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AF219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AG219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AH219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AI219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AJ219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AK219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AL219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AM219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AN219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AO219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AP219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AQ219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AR219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AS219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AT219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AU219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AV219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AW219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AX219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AY219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:AZ219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BA219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BB219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BC219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BD219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BE219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BF219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BG219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BH219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BI219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BJ219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BK219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BL219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BM219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BN219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BO219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BP219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BQ219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BR219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BS219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BT219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BU219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BV219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BW219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BX219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BY219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:BZ219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CA219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CB219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CC219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CD219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CE219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CF219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CG219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CH219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CI219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CJ219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CK219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CL219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CM219))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G205, -$E211, $E218)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E218)<OFFSET($G206, -$E211, $E218)+$E218, OFFSET($G205, -$E211, $E218)/OFFSET($G206, -$E211, $E218), OFFSET($G205, -$E211, $E218)-SUM($G219:CN219))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G233<>0, IF(G232<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E231)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H233<>0, IF(H232<>\"n/a\", H232-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I233<>0, IF(I232<>\"n/a\", I232-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J233<>0, IF(J232<>\"n/a\", J232-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K233<>0, IF(K232<>\"n/a\", K232-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L233<>0, IF(L232<>\"n/a\", L232-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M233<>0, IF(M232<>\"n/a\", M232-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N233<>0, IF(N232<>\"n/a\", N232-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O233<>0, IF(O232<>\"n/a\", O232-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P233<>0, IF(P232<>\"n/a\", P232-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q233<>0, IF(Q232<>\"n/a\", Q232-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R233<>0, IF(R232<>\"n/a\", R232-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S233<>0, IF(S232<>\"n/a\", S232-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T233<>0, IF(T232<>\"n/a\", T232-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U233<>0, IF(U232<>\"n/a\", U232-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V233<>0, IF(V232<>\"n/a\", V232-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W233<>0, IF(W232<>\"n/a\", W232-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X233<>0, IF(X232<>\"n/a\", X232-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y233<>0, IF(Y232<>\"n/a\", Y232-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z233<>0, IF(Z232<>\"n/a\", Z232-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA233<>0, IF(AA232<>\"n/a\", AA232-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB233<>0, IF(AB232<>\"n/a\", AB232-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC233<>0, IF(AC232<>\"n/a\", AC232-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD233<>0, IF(AD232<>\"n/a\", AD232-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE233<>0, IF(AE232<>\"n/a\", AE232-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF233<>0, IF(AF232<>\"n/a\", AF232-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG233<>0, IF(AG232<>\"n/a\", AG232-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH233<>0, IF(AH232<>\"n/a\", AH232-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI233<>0, IF(AI232<>\"n/a\", AI232-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ233<>0, IF(AJ232<>\"n/a\", AJ232-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK233<>0, IF(AK232<>\"n/a\", AK232-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL233<>0, IF(AL232<>\"n/a\", AL232-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM233<>0, IF(AM232<>\"n/a\", AM232-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN233<>0, IF(AN232<>\"n/a\", AN232-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO233<>0, IF(AO232<>\"n/a\", AO232-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP233<>0, IF(AP232<>\"n/a\", AP232-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ233<>0, IF(AQ232<>\"n/a\", AQ232-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR233<>0, IF(AR232<>\"n/a\", AR232-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS233<>0, IF(AS232<>\"n/a\", AS232-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT233<>0, IF(AT232<>\"n/a\", AT232-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU233<>0, IF(AU232<>\"n/a\", AU232-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV233<>0, IF(AV232<>\"n/a\", AV232-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW233<>0, IF(AW232<>\"n/a\", AW232-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX233<>0, IF(AX232<>\"n/a\", AX232-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY233<>0, IF(AY232<>\"n/a\", AY232-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ233<>0, IF(AZ232<>\"n/a\", AZ232-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA233<>0, IF(BA232<>\"n/a\", BA232-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB233<>0, IF(BB232<>\"n/a\", BB232-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC233<>0, IF(BC232<>\"n/a\", BC232-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD233<>0, IF(BD232<>\"n/a\", BD232-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE233<>0, IF(BE232<>\"n/a\", BE232-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF233<>0, IF(BF232<>\"n/a\", BF232-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG233<>0, IF(BG232<>\"n/a\", BG232-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH233<>0, IF(BH232<>\"n/a\", BH232-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI233<>0, IF(BI232<>\"n/a\", BI232-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ233<>0, IF(BJ232<>\"n/a\", BJ232-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK233<>0, IF(BK232<>\"n/a\", BK232-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL233<>0, IF(BL232<>\"n/a\", BL232-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM233<>0, IF(BM232<>\"n/a\", BM232-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN233<>0, IF(BN232<>\"n/a\", BN232-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO233<>0, IF(BO232<>\"n/a\", BO232-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP233<>0, IF(BP232<>\"n/a\", BP232-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ233<>0, IF(BQ232<>\"n/a\", BQ232-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR233<>0, IF(BR232<>\"n/a\", BR232-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS233<>0, IF(BS232<>\"n/a\", BS232-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT233<>0, IF(BT232<>\"n/a\", BT232-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU233<>0, IF(BU232<>\"n/a\", BU232-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV233<>0, IF(BV232<>\"n/a\", BV232-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW233<>0, IF(BW232<>\"n/a\", BW232-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX233<>0, IF(BX232<>\"n/a\", BX232-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY233<>0, IF(BY232<>\"n/a\", BY232-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ233<>0, IF(BZ232<>\"n/a\", BZ232-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA233<>0, IF(CA232<>\"n/a\", CA232-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB233<>0, IF(CB232<>\"n/a\", CB232-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC233<>0, IF(CC232<>\"n/a\", CC232-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD233<>0, IF(CD232<>\"n/a\", CD232-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE233<>0, IF(CE232<>\"n/a\", CE232-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF233<>0, IF(CF232<>\"n/a\", CF232-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG233<>0, IF(CG232<>\"n/a\", CG232-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH233<>0, IF(CH232<>\"n/a\", CH232-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI233<>0, IF(CI232<>\"n/a\", CI232-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ233<>0, IF(CJ232<>\"n/a\", CJ232-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK233<>0, IF(CK232<>\"n/a\", CK232-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL233<>0, IF(CL232<>\"n/a\", CL232-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM233<>0, IF(CM232<>\"n/a\", CM232-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN233<>0, IF(CN232<>\"n/a\", CN232-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO233<>0, IF(CO232<>\"n/a\", CO232-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E231)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E231)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E231)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E231)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E231)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E231)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E231)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E231)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E231)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E231)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E231)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E231)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E231)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E231)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E231)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E231)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E231)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E231)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E231)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E231)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E231)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E231)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E231)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E231)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E231)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E231)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E231)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E231)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E231)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E231)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E231)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E231)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E231)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E231)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E231)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E231)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E231)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E231)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E231)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E231)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E231)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E231)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E231)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E231)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E231)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E231)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E231)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E231)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E231)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E231)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E231)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E231)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E231)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E231)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E231)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E231)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E231)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E231)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E231)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E231)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E231)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E231)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E231)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E231)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E231)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E231)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E231)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E231)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E231)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E231)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E231)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E231)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E231)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E231)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E231)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E231)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E231)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E231)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E231)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E231)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E231)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E231)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E231)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E231)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E231)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E231)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E240)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(I$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:H250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(J$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:I250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(K$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:J250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(L$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:K250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(M$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:L250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(N$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:M250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(O$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:N250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(P$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:O250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(Q$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:P250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(R$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:Q250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(S$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:R250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(T$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:S250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(U$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:T250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(V$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:U250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(W$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:V250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(X$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:W250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(Y$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:X250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(Z$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:Y250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AA$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:Z250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AB$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AA250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AC$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AB250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AD$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AC250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AE$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AD250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AF$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AE250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AG$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AF250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AH$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AG250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AI$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AH250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AI250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AK$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AJ250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AL$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AK250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AM$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AL250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AN$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AM250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AO$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AN250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AP$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AO250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AP250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AR$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AQ250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AS$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AR250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AT$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AS250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AU$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AT250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AV$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AU250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AW$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AV250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AX$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AW250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AY$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AX250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AY250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BA$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:AZ250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BB$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BA250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BC$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BB250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BD$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BC250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BE$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BD250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BF$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BE250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BG$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BF250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BH$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BG250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BI$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BH250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BI250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BK$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BJ250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BL$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BK250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BM$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BL250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BN$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BM250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BO$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BN250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BP$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BO250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BP250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BR$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BQ250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BS$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BR250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BT$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BS250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BU$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BT250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BV$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BU250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BW$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BV250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BX$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BW250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BY$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BX250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BY250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CA$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:BZ250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CB$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CA250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CC$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CB250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CD$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CC250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CE$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CD250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CF$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CE250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CG$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CF250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CH$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CG250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CI$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CH250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CI250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CK$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CJ250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CL$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CK250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CM$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CL250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CN$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CM250)))","v":0},{"$f":"IF(OR(OFFSET($G235, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=0, OFFSET($G236, -$E239, $E240)=\"n/a\"), 0, IF(CO$5<=OFFSET($G236, -$E239, $E240)+$E240, IFERROR(OFFSET($G235, -$E239, $E240)/OFFSET($G236, -$E239, $E240), 0), OFFSET($G235, -$E239, $E240)-SUM($G250:CN250)))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E271)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(L$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:K281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(M$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:L281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(N$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:M281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(O$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:N281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(P$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:O281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(Q$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:P281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(R$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:Q281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(S$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:R281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(T$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:S281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(U$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:T281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(V$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:U281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(W$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:V281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(X$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:W281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(Y$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:X281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(Z$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:Y281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AA$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:Z281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AB$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AA281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AC$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AB281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AD$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AC281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AE$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AD281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AF$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AE281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AG$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AF281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AH$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AG281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AI$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AH281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AI281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AK$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AJ281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AL$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AK281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AM$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AL281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AN$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AM281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AO$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AN281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AP$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AO281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AP281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AR$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AQ281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AS$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AR281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AT$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AS281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AU$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AT281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AV$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AU281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AW$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AV281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AX$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AW281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AY$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AX281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AY281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BA$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:AZ281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BB$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BA281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BC$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BB281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BD$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BC281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BE$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BD281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BF$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BE281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BG$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BF281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BH$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BG281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BI$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BH281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BI281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BK$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BJ281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BL$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BK281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BM$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BL281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BN$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BM281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BO$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BN281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BP$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BO281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BP281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BR$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BQ281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BS$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BR281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BT$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BS281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BU$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BT281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BV$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BU281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BW$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BV281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BX$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BW281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BY$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BX281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BY281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CA$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:BZ281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CB$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CA281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CC$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CB281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CD$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CC281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CE$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CD281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CF$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CE281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CG$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CF281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CH$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CG281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CI$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CH281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CI281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CK$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CJ281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CL$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CK281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CM$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CL281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CN$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CM281)))","v":0},{"$f":"IF(OR(OFFSET($G266, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=0, OFFSET($G267, -$E270, $E271)=\"n/a\"), 0, IF(CO$5<=OFFSET($G267, -$E270, $E271)+$E271, IFERROR(OFFSET($G266, -$E270, $E271)/OFFSET($G267, -$E270, $E271), 0), OFFSET($G266, -$E270, $E271)-SUM($G281:CN281)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E287)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E287)","v":0}]
[null,null,null,null,{"$f":"E296+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E297)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>J$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:I297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>K$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:J297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>L$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:K297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>M$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:L297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>N$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:M297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>O$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:N297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>P$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:O297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>Q$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:P297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>R$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:Q297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>S$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:R297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>T$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:S297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>U$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:T297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>V$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:U297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>W$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:V297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>X$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:W297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>Y$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:X297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>Z$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:Y297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AA$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:Z297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AB$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AA297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AC$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AB297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AD$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AC297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AE$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AD297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AF$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AE297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AG$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AF297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AH$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AG297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AI$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AH297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AJ$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AI297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AK$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AJ297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AL$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AK297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AM$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AL297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AN$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AM297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AO$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AN297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AP$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AO297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AQ$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AP297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AR$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AQ297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AS$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AR297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AT$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AS297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AU$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AT297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AV$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AU297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AW$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AV297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AX$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AW297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AY$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AX297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>AZ$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AY297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BA$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:AZ297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BB$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BA297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BC$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BB297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BD$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BC297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BE$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BD297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BF$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BE297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BG$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BF297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BH$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BG297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BI$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BH297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BJ$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BI297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BK$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BJ297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BL$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BK297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BM$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BL297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BN$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BM297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BO$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BN297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BP$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BO297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BQ$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BP297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BR$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BQ297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BS$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BR297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BT$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BS297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BU$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BT297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BV$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BU297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BW$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BV297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BX$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BW297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BY$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BX297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>BZ$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BY297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CA$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:BZ297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CB$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CA297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CC$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CB297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CD$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CC297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CE$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CD297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CF$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CE297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CG$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CF297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CH$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CG297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CI$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CH297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CJ$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CI297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CK$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CJ297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CL$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CK297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CM$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CL297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CN$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CM297))))","v":0},{"$f":"IF(OFFSET($G290, -$E297, $E297)=\"n/a\",0,IF(OFFSET($G290,-$E297,$E297)+$E297>CO$5,IFERROR((OFFSET($G289,-$E297,$E297)/(OFFSET($G290,-$E297,$E297))),0),(OFFSET($G289,-$E297,$E297)-SUM($G297:CN297))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E287, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H295:H311)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R295:R311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN295:AN311)","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,{"$f":"SUM(BT295:BT311)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>H$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:G323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>I$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:H323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>J$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:I323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>K$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:J323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>L$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:K323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>M$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:L323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>N$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:M323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>O$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:N323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>P$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:O323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>Q$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:P323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>R$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:Q323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>S$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:R323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>T$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:S323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>U$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:T323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>V$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:U323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>W$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:V323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>X$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:W323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>Y$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:X323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>Z$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:Y323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AA$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:Z323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AB$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AA323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AC$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AB323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AD$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AC323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AE$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AD323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AF$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AE323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AG$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AF323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AH$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AG323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AI$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AH323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AJ$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AI323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AK$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AJ323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AL$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AK323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AM$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AL323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AN$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AM323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AO$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AN323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AP$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AO323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AQ$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AP323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AR$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AQ323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AS$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AR323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AT$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AS323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AU$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AT323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AV$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AU323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AW$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AV323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AX$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AW323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AY$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AX323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>AZ$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AY323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BA$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:AZ323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BB$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BA323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BC$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BB323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BD$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BC323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BE$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BD323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BF$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BE323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BG$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BF323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BH$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BG323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BI$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BH323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BJ$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BI323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BK$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BJ323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BL$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BK323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BM$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BL323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BN$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BM323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BO$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BN323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BP$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BO323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BQ$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BP323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BR$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BQ323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BS$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BR323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BT$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BS323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BU$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BT323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BV$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BU323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BW$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BV323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BX$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BW323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BY$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BX323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>BZ$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BY323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CA$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:BZ323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CB$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CA323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CC$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CB323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CD$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CC323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CE$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CD323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CF$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CE323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CG$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CF323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CH$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CG323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CI$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CH323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CJ$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CI323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CK$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CJ323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CL$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CK323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CM$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CL323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CN$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CM323))))","v":0},{"$f":"IF(OFFSET($G316, -$E323, $E323)=\"n/a\",0,IF(OFFSET($G316,-$E323,$E323)+$E323>CO$5,IFERROR((OFFSET($G315,-$E323,$E323)/(OFFSET($G316,-$E323,$E323))),0),(OFFSET($G315,-$E323,$E323)-SUM($G323:CN323))))","v":0}]
[null,null,null,null,{"$f":"E327+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E328)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>M$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:L328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>N$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:M328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>O$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:N328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>P$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:O328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>Q$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:P328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>R$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:Q328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>S$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:R328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>T$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:S328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>U$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:T328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>V$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:U328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>W$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:V328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>X$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:W328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>Y$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:X328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>Z$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:Y328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AA$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:Z328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AB$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AA328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AC$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AB328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AD$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AC328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AE$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AD328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AF$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AE328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AG$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AF328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AH$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AG328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AI$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AH328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AJ$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AI328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AK$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AJ328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AL$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AK328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AM$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AL328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AN$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AM328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AO$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AN328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AP$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AO328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AQ$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AP328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AR$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AQ328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AS$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AR328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AT$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AS328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AU$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AT328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AV$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AU328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AW$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AV328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AX$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AW328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AY$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AX328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>AZ$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AY328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BA$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:AZ328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BB$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BA328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BC$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BB328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BD$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BC328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BE$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BD328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BF$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BE328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BG$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BF328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BH$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BG328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BI$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BH328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BJ$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BI328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BK$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BJ328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BL$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BK328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BM$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BL328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BN$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BM328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BO$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BN328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BP$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BO328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BQ$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BP328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BR$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BQ328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BS$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BR328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BT$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BS328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BU$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BT328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BV$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BU328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BW$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BV328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BX$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BW328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BY$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BX328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>BZ$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BY328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CA$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:BZ328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CB$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CA328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CC$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CB328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CD$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CC328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CE$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CD328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CF$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CE328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CG$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CF328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CH$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CG328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CI$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CH328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CJ$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CI328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CK$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CJ328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CL$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CK328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CM$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CL328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CN$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CM328))))","v":0},{"$f":"IF(OFFSET($G321, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G321,-$E328,$E328)+$E328>CO$5,IFERROR((OFFSET($G320,-$E328,$E328)/(OFFSET($G321,-$E328,$E328))),0),(OFFSET($G320,-$E328,$E328)-SUM($G328:CN328))))","v":0}]
[]
[null,null,null,null,{"$f":"E353+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E354)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>K$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:J354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>L$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:K354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>M$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:L354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>N$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:M354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>O$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:N354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>P$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:O354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>Q$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:P354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>R$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:Q354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>S$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:R354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>T$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:S354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>U$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:T354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>V$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:U354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>W$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:V354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>X$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:W354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>Y$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:X354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>Z$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:Y354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AA$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:Z354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AB$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AA354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AC$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AB354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AD$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AC354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AE$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AD354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AF$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AE354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AG$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AF354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AH$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AG354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AI$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AH354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AJ$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AI354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AK$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AJ354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AL$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AK354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AM$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AL354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AN$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AM354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AO$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AN354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AP$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AO354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AQ$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AP354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AR$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AQ354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AS$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AR354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AT$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AS354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AU$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AT354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AV$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AU354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AW$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AV354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AX$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AW354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AY$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AX354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>AZ$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AY354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BA$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:AZ354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BB$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BA354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BC$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BB354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BD$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BC354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BE$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BD354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BF$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BE354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BG$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BF354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BH$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BG354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BI$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BH354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BJ$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BI354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BK$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BJ354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BL$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BK354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BM$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BL354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BN$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BM354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BO$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BN354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BP$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BO354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BQ$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BP354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BR$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BQ354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BS$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BR354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BT$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BS354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BU$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BT354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BV$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BU354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BW$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BV354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BX$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BW354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BY$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BX354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>BZ$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BY354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CA$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:BZ354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CB$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CA354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CC$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CB354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CD$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CC354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CE$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CD354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CF$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CE354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CG$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CF354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CH$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CG354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CI$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CH354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CJ$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CI354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CK$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CJ354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CL$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CK354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CM$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CL354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CN$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CM354))))","v":0},{"$f":"IF(OFFSET($G347, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G347,-$E354,$E354)+$E354>CO$5,IFERROR((OFFSET($G346,-$E354,$E354)/(OFFSET($G347,-$E354,$E354))),0),(OFFSET($G346,-$E354,$E354)-SUM($G354:CN354))))","v":0}]
[null,null,null,null,{"$f":"E356","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E358)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:L359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:M359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:N359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:O359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:P359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:Q359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:R359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:S359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:T359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:U359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:V359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:W359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:X359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:Y359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:Z359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AA359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AB359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AC359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AD359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AE359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AF359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AG359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AH359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AI359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AJ359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AK359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AL359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AM359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AN359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AO359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AP359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AQ359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AR359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AS359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AT359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AU359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AV359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AW359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AX359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AY359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:AZ359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BA359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BB359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BC359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BD359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BE359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BF359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BG359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BH359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BI359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BJ359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BK359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BL359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BM359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BN359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BO359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BP359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BQ359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BR359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BS359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BT359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BU359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BV359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BW359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BX359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BY359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:BZ359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CA359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CB359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CC359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CD359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CE359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CF359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CG359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CH359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CI359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CJ359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CK359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CL359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CM359))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G345, -$E351, $E358)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E358)<OFFSET($G346, -$E351, $E358)+$E358, OFFSET($G345, -$E351, $E358)/OFFSET($G346, -$E351, $E358), OFFSET($G345, -$E351, $E358)-SUM($G359:CN359))), 0)","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E371","v":"Asset class 14"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E371, 'Capital base input'!$D$24:$D$73, 0))","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E371)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E371)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E371)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E371)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E371)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E371)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E371)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E371)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E371)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E371)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E371)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E371)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E371)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E371)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E371)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E371)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E371)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E371)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E371)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E371)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E371)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E371)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E371)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E371)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E371)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E371)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E371)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E371)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E371)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E371)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E371)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E371)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E371)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E371)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E371)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E371)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E371)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E371)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E371)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E371)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E371)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E371)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E371)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E371)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E371)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E371)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E371)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E371)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E371)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E371)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E371)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E371)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E371)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E371)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E371)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E371)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E371)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E371)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E371)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E371)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E371)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E371)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E371)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E371)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E371)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E371)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E371)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E371)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E371)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E371)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E371)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E371)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E371)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E371)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E371)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E371)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E371)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E371)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E371)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E371)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E371)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E371)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E371)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E371)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E371)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E371)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E380)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(I$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:H390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(J$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:I390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(K$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:J390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(L$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:K390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(M$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:L390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(N$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:M390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(O$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:N390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(P$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:O390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(Q$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:P390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(R$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:Q390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(S$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:R390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(T$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:S390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(U$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:T390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(V$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:U390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(W$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:V390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(X$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:W390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(Y$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:X390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(Z$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:Y390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AA$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:Z390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AB$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AA390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AC$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AB390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AD$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AC390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AE$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AD390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AF$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AE390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AG$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AF390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AH$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AG390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AI$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AH390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AI390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AK$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AJ390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AL$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AK390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AM$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AL390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AN$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AM390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AO$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AN390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AP$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AO390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AP390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AR$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AQ390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AS$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AR390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AT$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AS390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AU$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AT390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AV$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AU390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AW$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AV390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AX$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AW390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AY$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AX390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AY390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BA$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:AZ390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BB$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BA390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BC$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BB390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BD$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BC390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BE$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BD390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BF$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BE390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BG$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BF390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BH$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BG390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BI$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BH390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BI390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BK$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BJ390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BL$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BK390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BM$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BL390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BN$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BM390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BO$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BN390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BP$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BO390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BP390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BR$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BQ390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BS$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BR390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BT$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BS390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BU$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BT390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BV$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BU390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BW$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BV390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BX$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BW390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BY$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BX390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BY390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CA$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:BZ390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CB$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CA390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CC$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CB390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CD$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CC390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CE$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CD390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CF$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CE390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CG$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CF390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CH$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CG390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CI$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CH390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CI390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CK$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CJ390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CL$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CK390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CM$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CL390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CN$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CM390)))","v":0},{"$f":"IF(OR(OFFSET($G375, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=0, OFFSET($G376, -$E379, $E380)=\"n/a\"), 0, IF(CO$5<=OFFSET($G376, -$E379, $E380)+$E380, IFERROR(OFFSET($G375, -$E379, $E380)/OFFSET($G376, -$E379, $E380), 0), OFFSET($G375, -$E379, $E380)-SUM($G390:CN390)))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E399)+INDEX('Capital base input'!$G$292:$G$341, $E399)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E399)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E399)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E399)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E399)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E399)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E399)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E399)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E399)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E399)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E399)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E399)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E399)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E399)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E399)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E399)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E399)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E399)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E399)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E399)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E399)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E399)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E399)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E399)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E399)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E399)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E399)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E399)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E399)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E399)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E399)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E399)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E399)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E399)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E399)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E399)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E399)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E399)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E399)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E399)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E399)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E399)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E399)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E399)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E399)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E399)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E399)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E399)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E399)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E399)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E399)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E399)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E399)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E399)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E399)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E399)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E399)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E399)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E399)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E399)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E399)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E399)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E399)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E399)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E399)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E399)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E399)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E399)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E399)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E399)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E399)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E399)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E399)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E399)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E399)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E399)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E399)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E399)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E399)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E399)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E399)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E399)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E399)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E399)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E399)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E399)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E399)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E427)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E427)","v":0}]
[null,null,null,null,{"$f":"E436+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E437)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>J$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:I437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>K$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:J437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>L$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:K437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>M$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:L437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>N$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:M437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>O$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:N437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>P$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:O437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>Q$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:P437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>R$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:Q437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>S$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:R437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>T$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:S437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>U$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:T437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>V$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:U437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>W$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:V437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>X$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:W437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>Y$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:X437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>Z$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:Y437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AA$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:Z437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AB$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AA437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AC$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AB437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AD$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AC437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AE$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AD437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AF$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AE437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AG$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AF437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AH$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AG437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AI$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AH437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AJ$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AI437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AK$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AJ437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AL$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AK437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AM$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AL437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AN$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AM437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AO$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AN437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AP$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AO437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AQ$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AP437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AR$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AQ437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AS$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AR437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AT$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AS437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AU$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AT437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AV$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AU437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AW$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AV437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AX$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AW437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AY$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AX437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>AZ$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AY437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BA$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:AZ437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BB$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BA437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BC$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BB437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BD$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BC437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BE$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BD437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BF$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BE437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BG$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BF437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BH$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BG437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BI$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BH437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BJ$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BI437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BK$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BJ437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BL$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BK437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BM$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BL437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BN$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BM437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BO$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BN437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BP$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BO437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BQ$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BP437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BR$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BQ437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BS$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BR437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BT$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BS437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BU$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BT437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BV$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BU437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BW$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BV437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BX$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BW437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BY$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BX437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>BZ$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BY437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CA$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:BZ437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CB$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CA437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CC$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CB437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CD$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CC437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CE$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CD437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CF$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CE437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CG$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CF437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CH$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CG437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CI$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CH437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CJ$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CI437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CK$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CJ437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CL$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CK437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CM$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CL437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CN$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CM437))))","v":0},{"$f":"IF(OFFSET($G430, -$E437, $E437)=\"n/a\",0,IF(OFFSET($G430,-$E437,$E437)+$E437>CO$5,IFERROR((OFFSET($G429,-$E437,$E437)/(OFFSET($G430,-$E437,$E437))),0),(OFFSET($G429,-$E437,$E437)-SUM($G437:CN437))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E438)","v":"Depreciation of asset adjustments - Capital base 2023-24"},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(K$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:J448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(L$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:K448)))","v":0},{"$f":"IF(OR(OFFSET($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, $E438)-SUM($G448:L448)))","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, $E438)-SUM($G448:M448)))","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, $E438)-SUM($G448:N448)))","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, $E438)-SUM($G448:O448)))","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, $E438)-SUM($G448:P448)))","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, $E438)-SUM($G448:Q448)))","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, $E438)-SUM($G448:R448)))","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, $E438)-SUM($G448:S448)))","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, $E438)-SUM($G448:T448)))","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, $E438)-SUM($G448:U448)))","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, $E438)-SUM($G448:V448)))","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, $E438)-SUM($G448:W448)))","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, $E438)-SUM($G448:X448)))","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, $E438)-SUM($G448:Y448)))","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, $E438)-SUM($G448:Z448)))","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, $E438)-SUM($G448:AA448)))","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, $E438)-SUM($G448:AB448)))","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, $E438)-SUM($G448:AC448)))","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, $E438)-SUM($G448:AD448)))","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, $E438)-SUM($G448:AE448)))","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, $E438)-SUM($G448:AF448)))","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, $E438)-SUM($G448:AG448)))","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, $E438)-SUM($G448:AH448)))","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, $E438)-SUM($G448:AI448)))","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, $E438)-SUM($G448:AJ448)))","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, $E438)-SUM($G448:AK448)))","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, $E438)-SUM($G448:AL448)))","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, $E438)-SUM($G448:AM448)))","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, $E438)-SUM($G448:AN448)))","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, $E438)-SUM($G448:AO448)))","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, $E438)-SUM($G448:AP448)))","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, $E438)-SUM($G448:AQ448)))","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, $E438)-SUM($G448:AR448)))","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, $E438)-SUM($G448:AS448)))","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, $E438)-SUM($G448:AT448)))","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, $E438)-SUM($G448:AU448)))","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, $E438)-SUM($G448:AV448)))","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, $E438)-SUM($G448:AW448)))","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, $E438)-SUM($G448:AX448)))","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, $E438)-SUM($G448:AY448)))","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, $E438)-SUM($G448:AZ448)))","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, $E438)-SUM($G448:BA448)))","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, $E438)-SUM($G448:BB448)))","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, $E438)-SUM($G448:BC448)))","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, $E438)-SUM($G448:BD448)))","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, $E438)-SUM($G448:BE448)))","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, $E438)-SUM($G448:BF448)))","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, $E438)-SUM($G448:BG448)))","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, $E438)-SUM($G448:BH448)))","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, $E438)-SUM($G448:BI448)))","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, $E438)-SUM($G448:BJ448)))","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, $E438)-SUM($G448:BK448)))","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, $E438)-SUM($G448:BL448)))","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, $E438)-SUM($G448:BM448)))","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, $E438)-SUM($G448:BN448)))","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, $E438)-SUM($G448:BO448)))","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, $E438)-SUM($G448:BP448)))","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, $E438)-SUM($G448:BQ448)))","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, $E438)-SUM($G448:BR448)))","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, $E438)-SUM($G448:BS448)))","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, $E438)-SUM($G448:BT448)))","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, $E438)-SUM($G448:BU448)))","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, $E438)-SUM($G448:BV448)))","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, $E438)-SUM($G448:BW448)))","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, $E438)-SUM($G448:BX448)))","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, $E438)-SUM($G448:BY448)))","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, $E438)-SUM($G448:BZ448)))","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, $E438)-SUM($G448:CA448)))","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, $E438)-SUM($G448:CB448)))","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, $E438)-SUM($G448:CC448)))","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, $E438)-SUM($G448:CD448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CF$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CE448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CG$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CF448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CH$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CG448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CI$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CH448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CI448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CK$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CJ448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CL$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CK448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CM$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CL448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CN$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CM448)))","v":0},{"$f":"IF(OR(OFFSET($G433, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=0, OFFSET($G434, -$E437, $E438)=\"n/a\"), 0, IF(CO$5<=OFFSET($G434, -$E437, $E438)+$E438, IFERROR(OFFSET($G433, -$E437, $E438)/OFFSET($G434, -$E437, $E438), 0), OFFSET($G433, -$E437, $E438)-SUM($G448:CN448)))","v":0}]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>H$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:G463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>I$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:H463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>J$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:I463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>K$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:J463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>L$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:K463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>M$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:L463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>N$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:M463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>O$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:N463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>P$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:O463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>Q$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:P463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>R$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:Q463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>S$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:R463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>T$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:S463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>U$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:T463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>V$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:U463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>W$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:V463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>X$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:W463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>Y$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:X463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>Z$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:Y463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AA$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:Z463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AB$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AA463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AC$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AB463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AD$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AC463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AE$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AD463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AF$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AE463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AG$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AF463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AH$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AG463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AI$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AH463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AJ$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AI463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AK$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AJ463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AL$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AK463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AM$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AL463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AN$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AM463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AO$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AN463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AP$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AO463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AQ$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AP463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AR$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AQ463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AS$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AR463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AT$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AS463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AU$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AT463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AV$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AU463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AW$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AV463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AX$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AW463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AY$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AX463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>AZ$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AY463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BA$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:AZ463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BB$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BA463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BC$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BB463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BD$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BC463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BE$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BD463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BF$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BE463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BG$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BF463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BH$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BG463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BI$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BH463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BJ$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BI463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BK$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BJ463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BL$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BK463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BM$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BL463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BN$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BM463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BO$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BN463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BP$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BO463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BQ$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BP463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BR$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BQ463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BS$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BR463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BT$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BS463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BU$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BT463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BV$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BU463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BW$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BV463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BX$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BW463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BY$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BX463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>BZ$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BY463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CA$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:BZ463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CB$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CA463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CC$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CB463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CD$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CC463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CE$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CD463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CF$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CE463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CG$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CF463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CH$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CG463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CI$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CH463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CJ$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CI463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CK$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CJ463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CL$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CK463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CM$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CL463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CN$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CM463))))","v":0},{"$f":"IF(OFFSET($G456, -$E463, $E463)=\"n/a\",0,IF(OFFSET($G456,-$E463,$E463)+$E463>CO$5,IFERROR((OFFSET($G455,-$E463,$E463)/(OFFSET($G456,-$E463,$E463))),0),(OFFSET($G455,-$E463,$E463)-SUM($G463:CN463))))","v":0}]
[null,null,null,null,{"$f":"E467+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E468)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>M$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:L468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>N$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:M468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>O$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:N468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>P$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:O468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>Q$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:P468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>R$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:Q468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>S$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:R468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>T$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:S468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>U$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:T468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>V$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:U468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>W$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:V468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>X$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:W468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>Y$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:X468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>Z$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:Y468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AA$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:Z468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AB$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AA468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AC$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AB468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AD$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AC468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AE$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AD468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AF$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AE468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AG$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AF468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AH$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AG468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AI$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AH468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AJ$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AI468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AK$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AJ468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AL$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AK468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AM$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AL468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AN$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AM468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AO$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AN468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AP$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AO468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AQ$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AP468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AR$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AQ468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AS$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AR468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AT$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AS468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AU$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AT468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AV$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AU468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AW$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AV468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AX$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AW468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AY$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AX468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>AZ$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AY468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BA$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:AZ468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BB$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BA468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BC$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BB468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BD$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BC468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BE$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BD468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BF$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BE468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BG$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BF468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BH$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BG468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BI$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BH468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BJ$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BI468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BK$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BJ468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BL$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BK468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BM$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BL468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BN$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BM468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BO$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BN468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BP$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BO468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BQ$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BP468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BR$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BQ468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BS$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BR468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BT$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BS468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BU$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BT468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BV$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BU468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BW$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BV468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BX$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BW468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BY$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BX468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>BZ$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BY468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CA$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:BZ468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CB$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CA468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CC$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CB468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CD$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CC468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CE$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CD468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CF$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CE468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CG$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CF468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CH$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CG468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CI$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CH468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CJ$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CI468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CK$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CJ468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CL$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CK468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CM$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CL468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CN$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CM468))))","v":0},{"$f":"IF(OFFSET($G461, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G461,-$E468,$E468)+$E468>CO$5,IFERROR((OFFSET($G460,-$E468,$E468)/(OFFSET($G461,-$E468,$E468))),0),(OFFSET($G460,-$E468,$E468)-SUM($G468:CN468))))","v":0}]
[]
[null,null,null,null,{"$f":"E493+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E494)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>K$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:J494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>L$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:K494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>M$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:L494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>N$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:M494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>O$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:N494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>P$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:O494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>Q$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:P494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>R$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:Q494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>S$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:R494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>T$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:S494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>U$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:T494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>V$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:U494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>W$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:V494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>X$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:W494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>Y$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:X494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>Z$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:Y494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AA$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:Z494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AB$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AA494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AC$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AB494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AD$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AC494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AE$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AD494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AF$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AE494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AG$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AF494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AH$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AG494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AI$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AH494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AJ$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AI494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AK$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AJ494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AL$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AK494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AM$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AL494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AN$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AM494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AO$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AN494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AP$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AO494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AQ$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AP494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AR$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AQ494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AS$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AR494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AT$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AS494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AU$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AT494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AV$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AU494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AW$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AV494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AX$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AW494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AY$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AX494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>AZ$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AY494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BA$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:AZ494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BB$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BA494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BC$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BB494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BD$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BC494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BE$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BD494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BF$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BE494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BG$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BF494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BH$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BG494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BI$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BH494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BJ$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BI494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BK$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BJ494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BL$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BK494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BM$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BL494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BN$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BM494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BO$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BN494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BP$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BO494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BQ$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BP494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BR$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BQ494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BS$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BR494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BT$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BS494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BU$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BT494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BV$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BU494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BW$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BV494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BX$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BW494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BY$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BX494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>BZ$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BY494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CA$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:BZ494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CB$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CA494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CC$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CB494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CD$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CC494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CE$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CD494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CF$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CE494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CG$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CF494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CH$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CG494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CI$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CH494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CJ$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CI494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CK$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CJ494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CL$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CK494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CM$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CL494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CN$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CM494))))","v":0},{"$f":"IF(OFFSET($G487, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G487,-$E494,$E494)+$E494>CO$5,IFERROR((OFFSET($G486,-$E494,$E494)/(OFFSET($G487,-$E494,$E494))),0),(OFFSET($G486,-$E494,$E494)-SUM($G494:CN494))))","v":0}]
[null,null,null,null,{"$f":"E494+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E495)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>L$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:K495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>M$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:L495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>N$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:M495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>O$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:N495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>P$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:O495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>Q$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:P495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>R$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:Q495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>S$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:R495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>T$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:S495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>U$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:T495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>V$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:U495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>W$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:V495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>X$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:W495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>Y$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:X495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>Z$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:Y495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AA$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:Z495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AB$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AA495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AC$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AB495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AD$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AC495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AE$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AD495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AF$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AE495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AG$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AF495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AH$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AG495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AI$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AH495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AJ$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AI495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AK$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AJ495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AL$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AK495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AM$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AL495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AN$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AM495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AO$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AN495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AP$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AO495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AQ$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AP495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AR$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AQ495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AS$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AR495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AT$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AS495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AU$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AT495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AV$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AU495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AW$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AV495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AX$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AW495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AY$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AX495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>AZ$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AY495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BA$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:AZ495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BB$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BA495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BC$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BB495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BD$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BC495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BE$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BD495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BF$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BE495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BG$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BF495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BH$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BG495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BI$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BH495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BJ$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BI495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BK$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BJ495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BL$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BK495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BM$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BL495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BN$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BM495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BO$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BN495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BP$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BO495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BQ$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BP495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BR$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BQ495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BS$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BR495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BT$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BS495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BU$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BT495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BV$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BU495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BW$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BV495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BX$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BW495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BY$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BX495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>BZ$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BY495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CA$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:BZ495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CB$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CA495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CC$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CB495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CD$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CC495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CE$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CD495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CF$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CE495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CG$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CF495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CH$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CG495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CI$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CH495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CJ$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CI495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CK$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CJ495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CL$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CK495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CM$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CL495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CN$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CM495))))","v":0},{"$f":"IF(OFFSET($G488, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G488,-$E495,$E495)+$E495>CO$5,IFERROR((OFFSET($G487,-$E495,$E495)/(OFFSET($G488,-$E495,$E495))),0),(OFFSET($G487,-$E495,$E495)-SUM($G495:CN495))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E511","v":"Asset class 19"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E511, 'Capital base input'!$D$24:$D$73, 0))","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E511)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E511)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E511)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E511)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E511)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E511)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E511)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E511)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E511)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E511)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E511)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E511)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E511)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E511)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E511)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E511)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E511)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E511)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E511)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E511)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E511)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E511)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E511)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E511)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E511)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E511)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E511)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E511)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E511)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E511)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E511)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E511)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E511)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E511)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E511)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E511)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E511)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E511)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E511)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E511)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E511)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E511)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E511)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E511)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E511)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E511)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E511)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E511)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E511)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E511)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E511)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E511)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E511)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E511)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E511)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E511)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E511)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E511)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E511)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E511)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E511)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E511)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E511)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E511)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E511)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E511)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E511)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E511)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E511)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E511)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E511)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E511)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E511)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E511)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E511)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E511)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E511)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E511)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E511)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E511)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E511)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E511)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E511)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E511)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E511)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E511)/'Capital base input'!CO$14","v":0}]
[]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E539)+INDEX('Capital base input'!$G$292:$G$341, $E539)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E539)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E539)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E539)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E539)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E539)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E539)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E539)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E539)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E539)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E539)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E539)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E539)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E539)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E539)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E539)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E539)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E539)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E539)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E539)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E539)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E539)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E539)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E539)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E539)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E539)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E539)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E539)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E539)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E539)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E539)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E539)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E539)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E539)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E539)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E539)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E539)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E539)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E539)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E539)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E539)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E539)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E539)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E539)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E539)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E539)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E539)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E539)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E539)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E539)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E539)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E539)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E539)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E539)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E539)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E539)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E539)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E539)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E539)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E539)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E539)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E539)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E539)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E539)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E539)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E539)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E539)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E539)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E539)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E539)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E539)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E539)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E539)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E539)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E539)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E539)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E539)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E539)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E539)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E539)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E539)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E539)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E539)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E539)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E539)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E539)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E539)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,{"$f":"E551+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E552)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>M$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:L552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>N$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:M552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>O$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:N552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>P$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:O552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>Q$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:P552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>R$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:Q552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>S$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:R552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>T$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:S552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>U$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:T552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>V$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:U552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>W$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:V552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>X$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:W552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>Y$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:X552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>Z$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:Y552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AA$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:Z552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AB$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AA552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AC$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AB552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AD$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AC552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AE$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AD552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AF$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AE552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AG$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AF552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AH$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AG552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AI$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AH552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AJ$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AI552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AK$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AJ552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AL$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AK552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AM$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AL552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AN$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AM552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AO$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AN552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AP$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AO552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AQ$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AP552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AR$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AQ552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AS$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AR552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AT$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AS552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AU$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AT552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AV$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AU552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AW$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AV552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AX$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AW552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AY$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AX552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>AZ$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AY552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BA$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:AZ552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BB$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BA552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BC$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BB552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BD$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BC552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BE$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BD552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BF$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BE552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BG$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BF552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BH$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BG552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BI$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BH552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BJ$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BI552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BK$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BJ552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BL$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BK552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BM$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BL552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BN$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BM552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BO$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BN552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BP$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BO552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BQ$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BP552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BR$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BQ552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BS$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BR552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BT$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BS552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BU$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BT552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BV$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BU552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BW$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BV552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BX$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BW552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BY$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BX552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>BZ$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BY552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CA$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:BZ552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CB$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CA552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CC$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CB552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CD$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CC552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CE$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CD552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CF$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CE552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CG$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CF552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CH$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CG552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CI$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CH552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CJ$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CI552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CK$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CJ552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CL$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CK552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CM$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CL552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CN$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CM552))))","v":0},{"$f":"IF(OFFSET($G545, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G545,-$E552,$E552)+$E552>CO$5,IFERROR((OFFSET($G544,-$E552,$E552)/(OFFSET($G545,-$E552,$E552))),0),(OFFSET($G544,-$E552,$E552)-SUM($G552:CN552))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E567)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E567)","v":0}]
[null,null,null,null,{"$f":"E580","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E582)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:L583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:M583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:N583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:O583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:P583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:Q583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:R583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:S583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:T583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:U583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:V583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:W583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:X583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:Y583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:Z583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AA583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AB583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AC583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AD583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AE583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AF583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AG583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AH583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AI583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AJ583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AK583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AL583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AM583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AN583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AO583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AP583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AQ583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AR583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AS583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AT583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AU583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AV583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AW583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AX583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AY583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:AZ583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BA583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BB583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BC583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BD583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BE583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BF583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BG583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BH583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BI583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BJ583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BK583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BL583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BM583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BN583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BO583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BP583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BQ583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BR583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BS583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BT583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BU583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BV583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BW583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BX583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BY583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:BZ583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CA583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CB583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CC583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CD583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CE583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CF583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CG583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CH583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CI583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CJ583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CK583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CL583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CM583))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G569, -$E575, $E582)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E582)<OFFSET($G570, -$E575, $E582)+$E582, OFFSET($G569, -$E575, $E582)/OFFSET($G570, -$E575, $E582), OFFSET($G569, -$E575, $E582)-SUM($G583:CN583))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E578)","v":"Depreciation of asset adjustments - Capital base 2023-24"},null,null,null,null,{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(K$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:J588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(L$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:K588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(M$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:L588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(N$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:M588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(O$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:N588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(P$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:O588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(Q$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:P588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(R$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:Q588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(S$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:R588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(T$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:S588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(U$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:T588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(V$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:U588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(W$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:V588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(X$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:W588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(Y$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:X588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(Z$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:Y588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AA$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:Z588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AB$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AA588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AC$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AB588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AD$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AC588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AE$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AD588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AF$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AE588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AG$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AF588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AH$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AG588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AI$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AH588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AI588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AK$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AJ588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AL$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AK588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AM$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AL588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AN$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AM588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AO$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AN588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AP$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AO588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AP588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AR$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AQ588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AS$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AR588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AT$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AS588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AU$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AT588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AV$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AU588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AW$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AV588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AX$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AW588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AY$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AX588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AY588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BA$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:AZ588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BB$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BA588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BC$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BB588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BD$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BC588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BE$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BD588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BF$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BE588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BG$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BF588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BH$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BG588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BI$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BH588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BI588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BK$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BJ588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BL$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BK588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BM$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BL588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BN$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BM588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BO$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BN588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BP$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BO588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BP588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BR$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BQ588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BS$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BR588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BT$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BS588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BU$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BT588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BV$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BU588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BW$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BV588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BX$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BW588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BY$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BX588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BY588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CA$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:BZ588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CB$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CA588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CC$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CB588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CD$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CC588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CE$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CD588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CF$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CE588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CG$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CF588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CH$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CG588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CI$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CH588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CI588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CK$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CJ588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CL$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CK588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CM$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CL588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CN$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CM588)))","v":0},{"$f":"IF(OR(OFFSET($G573, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=0, OFFSET($G574, -$E577, $E578)=\"n/a\"), 0, IF(CO$5<=OFFSET($G574, -$E577, $E578)+$E578, IFERROR(OFFSET($G573, -$E577, $E578)/OFFSET($G574, -$E577, $E578), 0), OFFSET($G573, -$E577, $E578)-SUM($G588:CN588)))","v":0}]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>H$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:G603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>I$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:H603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>J$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:I603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>K$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:J603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>L$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:K603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>M$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:L603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>N$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:M603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>O$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:N603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>P$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:O603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>Q$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:P603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>R$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:Q603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>S$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:R603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>T$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:S603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>U$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:T603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>V$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:U603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>W$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:V603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>X$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:W603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>Y$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:X603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>Z$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:Y603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AA$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:Z603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AB$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AA603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AC$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AB603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AD$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AC603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AE$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AD603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AF$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AE603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AG$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AF603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AH$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AG603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AI$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AH603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AJ$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AI603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AK$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AJ603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AL$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AK603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AM$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AL603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AN$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AM603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AO$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AN603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AP$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AO603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AQ$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AP603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AR$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AQ603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AS$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AR603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AT$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AS603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AU$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AT603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AV$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AU603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AW$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AV603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AX$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AW603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AY$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AX603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>AZ$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AY603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BA$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:AZ603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BB$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BA603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BC$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BB603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BD$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BC603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BE$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BD603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BF$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BE603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BG$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BF603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BH$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BG603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BI$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BH603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BJ$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BI603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BK$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BJ603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BL$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BK603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BM$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BL603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BN$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BM603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BO$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BN603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BP$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BO603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BQ$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BP603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BR$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BQ603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BS$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BR603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BT$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BS603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BU$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BT603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BV$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BU603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BW$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BV603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BX$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BW603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BY$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BX603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>BZ$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BY603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CA$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:BZ603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CB$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CA603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CC$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CB603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CD$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CC603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CE$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CD603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CF$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CE603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CG$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CF603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CH$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CG603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CI$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CH603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CJ$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CI603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CK$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CJ603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CL$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CK603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CM$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CL603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CN$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CM603))))","v":0},{"$f":"IF(OFFSET($G596, -$E603, $E603)=\"n/a\",0,IF(OFFSET($G596,-$E603,$E603)+$E603>CO$5,IFERROR((OFFSET($G595,-$E603,$E603)/(OFFSET($G596,-$E603,$E603))),0),(OFFSET($G595,-$E603,$E603)-SUM($G603:CN603))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E604)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(I$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:H614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(J$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:I614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(K$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:J614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(L$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:K614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(M$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:L614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(N$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:M614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(O$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:N614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(P$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:O614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(Q$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:P614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(R$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:Q614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(S$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:R614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(T$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:S614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(U$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:T614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(V$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:U614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(W$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:V614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(X$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:W614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(Y$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:X614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(Z$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:Y614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AA$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:Z614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AB$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AA614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AC$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AB614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AD$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AC614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AE$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AD614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AF$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AE614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AG$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AF614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AH$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AG614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AI$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AH614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AI614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AK$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AJ614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AL$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AK614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AM$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AL614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AN$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AM614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AO$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AN614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AP$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AO614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AP614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AR$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AQ614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AS$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AR614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AT$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AS614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AU$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AT614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AV$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AU614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AW$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AV614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AX$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AW614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AY$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AX614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AY614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BA$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:AZ614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BB$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BA614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BC$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BB614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BD$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BC614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BE$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BD614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BF$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BE614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BG$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BF614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BH$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BG614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BI$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BH614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BI614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BK$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BJ614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BL$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BK614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BM$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BL614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BN$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BM614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BO$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BN614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BP$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BO614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BP614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BR$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BQ614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BS$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BR614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BT$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BS614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BU$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BT614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BV$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BU614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BW$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BV614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BX$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BW614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BY$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BX614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BY614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CA$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:BZ614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CB$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CA614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CC$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CB614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CD$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CC614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CE$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CD614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CF$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CE614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CG$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CF614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CH$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CG614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CI$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CH614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CI614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CK$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CJ614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CL$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CK614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CM$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CL614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CN$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CM614)))","v":0},{"$f":"IF(OR(OFFSET($G599, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=0, OFFSET($G600, -$E603, $E604)=\"n/a\"), 0, IF(CO$5<=OFFSET($G600, -$E603, $E604)+$E604, IFERROR(OFFSET($G599, -$E603, $E604)/OFFSET($G600, -$E603, $E604), 0), OFFSET($G599, -$E603, $E604)-SUM($G614:CN614)))","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E634+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E635)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>L$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:K635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>M$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:L635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>N$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:M635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>O$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:N635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>P$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:O635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>Q$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:P635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>R$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:Q635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>S$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:R635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>T$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:S635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>U$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:T635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>V$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:U635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>W$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:V635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>X$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:W635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>Y$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:X635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>Z$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:Y635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AA$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:Z635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AB$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AA635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AC$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AB635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AD$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AC635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AE$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AD635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AF$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AE635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AG$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AF635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AH$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AG635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AI$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AH635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AJ$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AI635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AK$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AJ635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AL$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AK635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AM$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AL635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AN$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AM635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AO$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AN635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AP$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AO635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AQ$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AP635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AR$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AQ635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AS$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AR635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AT$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AS635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AU$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AT635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AV$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AU635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AW$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AV635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AX$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AW635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AY$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AX635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>AZ$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AY635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BA$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:AZ635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BB$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BA635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BC$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BB635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BD$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BC635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BE$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BD635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BF$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BE635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BG$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BF635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BH$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BG635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BI$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BH635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BJ$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BI635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BK$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BJ635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BL$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BK635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BM$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BL635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BN$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BM635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BO$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BN635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BP$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BO635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BQ$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BP635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BR$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BQ635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BS$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BR635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BT$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BS635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BU$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BT635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BV$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BU635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BW$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BV635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BX$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BW635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BY$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BX635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>BZ$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BY635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CA$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:BZ635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CB$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CA635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CC$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CB635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CD$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CC635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CE$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CD635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CF$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CE635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CG$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CF635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CH$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CG635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CI$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CH635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CJ$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CI635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CK$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CJ635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CL$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CK635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CM$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CL635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CN$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CM635))))","v":0},{"$f":"IF(OFFSET($G628, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G628,-$E635,$E635)+$E635>CO$5,IFERROR((OFFSET($G627,-$E635,$E635)/(OFFSET($G628,-$E635,$E635))),0),(OFFSET($G627,-$E635,$E635)-SUM($G635:CN635))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E651","v":"Asset class 24"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E651, 'Capital base input'!$D$24:$D$73, 0))","v":0}]
[null,null,null,null,{"$f":"E660+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E661)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>J$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:I661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>K$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:J661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>L$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:K661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>M$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:L661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>N$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:M661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>O$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:N661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>P$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:O661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>Q$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:P661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>R$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:Q661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>S$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:R661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>T$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:S661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>U$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:T661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>V$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:U661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>W$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:V661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>X$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:W661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>Y$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:X661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>Z$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:Y661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AA$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:Z661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AB$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AA661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AC$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AB661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AD$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AC661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AE$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AD661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AF$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AE661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AG$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AF661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AH$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AG661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AI$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AH661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AJ$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AI661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AK$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AJ661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AL$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AK661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AM$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AL661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AN$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AM661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AO$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AN661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AP$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AO661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AQ$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AP661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AR$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AQ661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AS$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AR661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AT$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AS661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AU$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AT661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AV$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AU661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AW$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AV661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AX$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AW661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AY$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AX661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>AZ$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AY661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BA$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:AZ661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BB$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BA661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BC$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BB661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BD$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BC661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BE$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BD661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BF$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BE661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BG$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BF661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BH$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BG661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BI$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BH661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BJ$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BI661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BK$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BJ661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BL$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BK661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BM$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BL661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BN$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BM661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BO$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BN661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BP$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BO661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BQ$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BP661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BR$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BQ661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BS$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BR661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BT$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BS661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BU$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BT661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BV$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BU661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BW$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BV661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BX$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BW661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BY$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BX661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>BZ$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BY661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CA$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:BZ661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CB$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CA661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CC$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CB661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CD$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CC661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CE$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CD661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CF$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CE661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CG$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CF661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CH$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CG661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CI$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CH661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CJ$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CI661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CK$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CJ661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CL$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CK661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CM$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CL661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CN$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CM661))))","v":0},{"$f":"IF(OFFSET($G654, -$E661, $E661)=\"n/a\",0,IF(OFFSET($G654,-$E661,$E661)+$E661>CO$5,IFERROR((OFFSET($G653,-$E661,$E661)/(OFFSET($G654,-$E661,$E661))),0),(OFFSET($G653,-$E661,$E661)-SUM($G661:CN661))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E691+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E692)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>M$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:L692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>N$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:M692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>O$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:N692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>P$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:O692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>Q$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:P692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>R$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:Q692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>S$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:R692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>T$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:S692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>U$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:T692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>V$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:U692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>W$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:V692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>X$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:W692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>Y$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:X692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>Z$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:Y692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AA$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:Z692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AB$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AA692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AC$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AB692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AD$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AC692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AE$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AD692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AF$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AE692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AG$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AF692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AH$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AG692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AI$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AH692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AJ$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AI692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AK$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AJ692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AL$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AK692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AM$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AL692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AN$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AM692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AO$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AN692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AP$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AO692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AQ$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AP692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AR$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AQ692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AS$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AR692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AT$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AS692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AU$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AT692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AV$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AU692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AW$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AV692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AX$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AW692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AY$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AX692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>AZ$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AY692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BA$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:AZ692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BB$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BA692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BC$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BB692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BD$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BC692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BE$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BD692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BF$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BE692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BG$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BF692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BH$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BG692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BI$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BH692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BJ$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BI692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BK$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BJ692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BL$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BK692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BM$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BL692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BN$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BM692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BO$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BN692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BP$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BO692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BQ$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BP692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BR$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BQ692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BS$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BR692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BT$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BS692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BU$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BT692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BV$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BU692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BW$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BV692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BX$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BW692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BY$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BX692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>BZ$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BY692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CA$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:BZ692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CB$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CA692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CC$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CB692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CD$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CC692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CE$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CD692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CF$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CE692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CG$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CF692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CH$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CG692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CI$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CH692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CJ$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CI692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CK$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CJ692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CL$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CK692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CM$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CL692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CN$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CM692))))","v":0},{"$f":"IF(OFFSET($G685, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G685,-$E692,$E692)+$E692>CO$5,IFERROR((OFFSET($G684,-$E692,$E692)/(OFFSET($G685,-$E692,$E692))),0),(OFFSET($G684,-$E692,$E692)-SUM($G692:CN692))))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$132:$G$181, $E707)=\"\", IF($G707=0, 0, F708), INDEX('Capital base input'!$G$132:$G$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!H$132:H$181, $E707)=\"\", G708, INDEX('Capital base input'!H$132:H$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!I$132:I$181, $E707)=\"\", H708, INDEX('Capital base input'!I$132:I$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!J$132:J$181, $E707)=\"\", I708, INDEX('Capital base input'!J$132:J$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!K$132:K$181, $E707)=\"\", J708, INDEX('Capital base input'!K$132:K$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!L$132:L$181, $E707)=\"\", K708, INDEX('Capital base input'!L$132:L$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!M$132:M$181, $E707)=\"\", L708, INDEX('Capital base input'!M$132:M$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!N$132:N$181, $E707)=\"\", M708, INDEX('Capital base input'!N$132:N$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!O$132:O$181, $E707)=\"\", N708, INDEX('Capital base input'!O$132:O$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!P$132:P$181, $E707)=\"\", O708, INDEX('Capital base input'!P$132:P$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$132:Q$181, $E707)=\"\", P708, INDEX('Capital base input'!Q$132:Q$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!R$132:R$181, $E707)=\"\", Q708, INDEX('Capital base input'!R$132:R$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!S$132:S$181, $E707)=\"\", R708, INDEX('Capital base input'!S$132:S$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!T$132:T$181, $E707)=\"\", S708, INDEX('Capital base input'!T$132:T$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!U$132:U$181, $E707)=\"\", T708, INDEX('Capital base input'!U$132:U$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!V$132:V$181, $E707)=\"\", U708, INDEX('Capital base input'!V$132:V$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!W$132:W$181, $E707)=\"\", V708, INDEX('Capital base input'!W$132:W$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!X$132:X$181, $E707)=\"\", W708, INDEX('Capital base input'!X$132:X$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$132:Y$181, $E707)=\"\", X708, INDEX('Capital base input'!Y$132:Y$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$132:Z$181, $E707)=\"\", Y708, INDEX('Capital base input'!Z$132:Z$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$132:AA$181, $E707)=\"\", Z708, INDEX('Capital base input'!AA$132:AA$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$132:AB$181, $E707)=\"\", AA708, INDEX('Capital base input'!AB$132:AB$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$132:AC$181, $E707)=\"\", AB708, INDEX('Capital base input'!AC$132:AC$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$132:AD$181, $E707)=\"\", AC708, INDEX('Capital base input'!AD$132:AD$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$132:AE$181, $E707)=\"\", AD708, INDEX('Capital base input'!AE$132:AE$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$132:AF$181, $E707)=\"\", AE708, INDEX('Capital base input'!AF$132:AF$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$132:AG$181, $E707)=\"\", AF708, INDEX('Capital base input'!AG$132:AG$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$132:AH$181, $E707)=\"\", AG708, INDEX('Capital base input'!AH$132:AH$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$132:AI$181, $E707)=\"\", AH708, INDEX('Capital base input'!AI$132:AI$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$132:AJ$181, $E707)=\"\", AI708, INDEX('Capital base input'!AJ$132:AJ$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$132:AK$181, $E707)=\"\", AJ708, INDEX('Capital base input'!AK$132:AK$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$132:AL$181, $E707)=\"\", AK708, INDEX('Capital base input'!AL$132:AL$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$132:AM$181, $E707)=\"\", AL708, INDEX('Capital base input'!AM$132:AM$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$132:AN$181, $E707)=\"\", AM708, INDEX('Capital base input'!AN$132:AN$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$132:AO$181, $E707)=\"\", AN708, INDEX('Capital base input'!AO$132:AO$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$132:AP$181, $E707)=\"\", AO708, INDEX('Capital base input'!AP$132:AP$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$132:AQ$181, $E707)=\"\", AP708, INDEX('Capital base input'!AQ$132:AQ$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$132:AR$181, $E707)=\"\", AQ708, INDEX('Capital base input'!AR$132:AR$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$132:AS$181, $E707)=\"\", AR708, INDEX('Capital base input'!AS$132:AS$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$132:AT$181, $E707)=\"\", AS708, INDEX('Capital base input'!AT$132:AT$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$132:AU$181, $E707)=\"\", AT708, INDEX('Capital base input'!AU$132:AU$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$132:AV$181, $E707)=\"\", AU708, INDEX('Capital base input'!AV$132:AV$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$132:AW$181, $E707)=\"\", AV708, INDEX('Capital base input'!AW$132:AW$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$132:AX$181, $E707)=\"\", AW708, INDEX('Capital base input'!AX$132:AX$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$132:AY$181, $E707)=\"\", AX708, INDEX('Capital base input'!AY$132:AY$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$132:AZ$181, $E707)=\"\", AY708, INDEX('Capital base input'!AZ$132:AZ$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$132:BA$181, $E707)=\"\", AZ708, INDEX('Capital base input'!BA$132:BA$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$132:BB$181, $E707)=\"\", BA708, INDEX('Capital base input'!BB$132:BB$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$132:BC$181, $E707)=\"\", BB708, INDEX('Capital base input'!BC$132:BC$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$132:BD$181, $E707)=\"\", BC708, INDEX('Capital base input'!BD$132:BD$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$132:BE$181, $E707)=\"\", BD708, INDEX('Capital base input'!BE$132:BE$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$132:BF$181, $E707)=\"\", BE708, INDEX('Capital base input'!BF$132:BF$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$132:BG$181, $E707)=\"\", BF708, INDEX('Capital base input'!BG$132:BG$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$132:BH$181, $E707)=\"\", BG708, INDEX('Capital base input'!BH$132:BH$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$132:BI$181, $E707)=\"\", BH708, INDEX('Capital base input'!BI$132:BI$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$132:BJ$181, $E707)=\"\", BI708, INDEX('Capital base input'!BJ$132:BJ$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$132:BK$181, $E707)=\"\", BJ708, INDEX('Capital base input'!BK$132:BK$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$132:BL$181, $E707)=\"\", BK708, INDEX('Capital base input'!BL$132:BL$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$132:BM$181, $E707)=\"\", BL708, INDEX('Capital base input'!BM$132:BM$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$132:BN$181, $E707)=\"\", BM708, INDEX('Capital base input'!BN$132:BN$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$132:BO$181, $E707)=\"\", BN708, INDEX('Capital base input'!BO$132:BO$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$132:BP$181, $E707)=\"\", BO708, INDEX('Capital base input'!BP$132:BP$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$132:BQ$181, $E707)=\"\", BP708, INDEX('Capital base input'!BQ$132:BQ$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$132:BR$181, $E707)=\"\", BQ708, INDEX('Capital base input'!BR$132:BR$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$132:BS$181, $E707)=\"\", BR708, INDEX('Capital base input'!BS$132:BS$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$132:BT$181, $E707)=\"\", BS708, INDEX('Capital base input'!BT$132:BT$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$132:BU$181, $E707)=\"\", BT708, INDEX('Capital base input'!BU$132:BU$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$132:BV$181, $E707)=\"\", BU708, INDEX('Capital base input'!BV$132:BV$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$132:BW$181, $E707)=\"\", BV708, INDEX('Capital base input'!BW$132:BW$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$132:BX$181, $E707)=\"\", BW708, INDEX('Capital base input'!BX$132:BX$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$132:BY$181, $E707)=\"\", BX708, INDEX('Capital base input'!BY$132:BY$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$132:BZ$181, $E707)=\"\", BY708, INDEX('Capital base input'!BZ$132:BZ$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$132:CA$181, $E707)=\"\", BZ708, INDEX('Capital base input'!CA$132:CA$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$132:CB$181, $E707)=\"\", CA708, INDEX('Capital base input'!CB$132:CB$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$132:CC$181, $E707)=\"\", CB708, INDEX('Capital base input'!CC$132:CC$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$132:CD$181, $E707)=\"\", CC708, INDEX('Capital base input'!CD$132:CD$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$132:CE$181, $E707)=\"\", CD708, INDEX('Capital base input'!CE$132:CE$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$132:CF$181, $E707)=\"\", CE708, INDEX('Capital base input'!CF$132:CF$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$132:CG$181, $E707)=\"\", CF708, INDEX('Capital base input'!CG$132:CG$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$132:CH$181, $E707)=\"\", CG708, INDEX('Capital base input'!CH$132:CH$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$132:CI$181, $E707)=\"\", CH708, INDEX('Capital base input'!CI$132:CI$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$132:CJ$181, $E707)=\"\", CI708, INDEX('Capital base input'!CJ$132:CJ$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$132:CK$181, $E707)=\"\", CJ708, INDEX('Capital base input'!CK$132:CK$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$132:CL$181, $E707)=\"\", CK708, INDEX('Capital base input'!CL$132:CL$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$132:CM$181, $E707)=\"\", CL708, INDEX('Capital base input'!CM$132:CM$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$132:CN$181, $E707)=\"\", CM708, INDEX('Capital base input'!CN$132:CN$181, $E707))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$132:CO$181, $E707)=\"\", CN708, INDEX('Capital base input'!CO$132:CO$181, $E707))","v":0}]
[null,null,null,null,{"$f":"E720","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E722)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:L723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:M723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:N723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:O723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:P723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:Q723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:R723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:S723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:T723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:U723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:V723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:W723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:X723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:Y723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:Z723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AA723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AB723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AC723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AD723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AE723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AF723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AG723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AH723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AI723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AJ723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AK723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AL723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AM723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AN723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AO723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AP723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AQ723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AR723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AS723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AT723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AU723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AV723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AW723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AX723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AY723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:AZ723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BA723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BB723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BC723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BD723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BE723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BF723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BG723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BH723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BI723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BJ723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BK723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BL723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BM723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BN723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BO723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BP723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BQ723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BR723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BS723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BT723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BU723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BV723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BW723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BX723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BY723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:BZ723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CA723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CB723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CC723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CD723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CE723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CF723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CG723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CH723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CI723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CJ723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CK723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CL723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CM723))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G709, -$E715, $E722)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E722)<OFFSET($G710, -$E715, $E722)+$E722, OFFSET($G709, -$E715, $E722)/OFFSET($G710, -$E715, $E722), OFFSET($G709, -$E715, $E722)-SUM($G723:CN723))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E718)","v":"Depreciation of asset adjustments - Capital base 2023-24"},null,null,null,null,{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(K$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:J728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(L$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:K728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(M$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:L728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(N$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:M728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(O$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:N728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(P$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:O728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(Q$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:P728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(R$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:Q728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(S$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:R728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(T$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:S728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(U$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:T728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(V$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:U728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(W$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:V728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(X$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:W728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(Y$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:X728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(Z$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:Y728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AA$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:Z728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AB$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AA728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AC$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AB728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AD$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AC728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AE$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AD728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AF$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AE728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AG$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AF728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AH$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AG728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AI$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AH728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AI728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AK$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AJ728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AL$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AK728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AM$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AL728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AN$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AM728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AO$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AN728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AP$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AO728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AP728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AR$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AQ728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AS$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AR728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AT$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AS728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AU$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AT728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AV$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AU728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AW$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AV728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AX$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AW728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AY$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AX728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AY728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BA$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:AZ728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BB$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BA728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BC$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BB728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BD$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BC728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BE$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BD728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BF$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BE728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BG$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BF728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BH$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BG728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BI$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BH728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BI728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BK$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BJ728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BL$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BK728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BM$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BL728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BN$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BM728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BO$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BN728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BP$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BO728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BP728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BR$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BQ728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BS$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BR728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BT$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BS728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BU$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BT728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BV$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BU728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BW$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BV728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BX$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BW728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BY$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BX728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BY728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CA$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:BZ728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CB$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CA728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CC$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CB728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CD$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CC728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CE$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CD728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CF$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CE728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CG$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CF728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CH$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CG728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CI$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CH728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CI728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CK$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CJ728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CL$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CK728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CM$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CL728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CN$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CM728)))","v":0},{"$f":"IF(OR(OFFSET($G713, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=0, OFFSET($G714, -$E717, $E718)=\"n/a\"), 0, IF(CO$5<=OFFSET($G714, -$E717, $E718)+$E718, IFERROR(OFFSET($G713, -$E717, $E718)/OFFSET($G714, -$E717, $E718), 0), OFFSET($G713, -$E717, $E718)-SUM($G728:CN728)))","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E735)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E735)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E735)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E735)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E735)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E735)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E735)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E735)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E735)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E735)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E735)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E735)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E735)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E735)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E735)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E735)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E735)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E735)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E735)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E735)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E735)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E735)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E735)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E735)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E735)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E735)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E735)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E735)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E735)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E735)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E735)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E735)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E735)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E735)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E735)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E735)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E735)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E735)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E735)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E735)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E735)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E735)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E735)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E735)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E735)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E735)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E735)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E735)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E735)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E735)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E735)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E735)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E735)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E735)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E735)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E735)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E735)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E735)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E735)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E735)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E735)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E735)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E735)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E735)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E735)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E735)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E735)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E735)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E735)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E735)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E735)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E735)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E735)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E735)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E735)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E735)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E735)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E735)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E735)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E735)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E735)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E735)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E735)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E735)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E735)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E735)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,{"$f":"E744+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E745)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>J$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:I745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>K$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:J745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>L$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:K745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>M$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:L745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>N$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:M745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>O$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:N745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>P$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:O745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>Q$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:P745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>R$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:Q745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>S$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:R745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>T$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:S745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>U$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:T745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>V$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:U745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>W$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:V745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>X$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:W745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>Y$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:X745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>Z$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:Y745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AA$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:Z745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AB$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AA745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AC$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AB745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AD$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AC745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AE$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AD745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AF$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AE745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AG$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AF745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AH$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AG745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AI$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AH745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AJ$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AI745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AK$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AJ745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AL$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AK745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AM$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AL745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AN$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AM745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AO$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AN745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AP$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AO745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AQ$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AP745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AR$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AQ745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AS$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AR745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AT$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AS745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AU$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AT745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AV$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AU745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AW$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AV745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AX$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AW745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AY$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AX745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>AZ$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AY745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BA$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:AZ745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BB$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BA745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BC$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BB745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BD$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BC745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BE$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BD745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BF$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BE745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BG$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BF745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BH$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BG745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BI$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BH745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BJ$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BI745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BK$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BJ745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BL$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BK745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BM$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BL745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BN$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BM745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BO$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BN745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BP$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BO745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BQ$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BP745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BR$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BQ745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BS$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BR745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BT$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BS745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BU$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BT745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BV$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BU745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BW$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BV745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BX$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BW745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BY$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BX745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>BZ$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BY745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CA$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:BZ745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CB$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CA745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CC$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CB745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CD$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CC745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CE$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CD745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CF$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CE745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CG$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CF745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CH$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CG745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CI$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CH745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CJ$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CI745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CK$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CJ745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CL$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CK745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CM$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CL745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CN$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CM745))))","v":0},{"$f":"IF(OFFSET($G738, -$E745, $E745)=\"n/a\",0,IF(OFFSET($G738,-$E745,$E745)+$E745>CO$5,IFERROR((OFFSET($G737,-$E745,$E745)/(OFFSET($G738,-$E745,$E745))),0),(OFFSET($G737,-$E745,$E745)-SUM($G745:CN745))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E744)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(I$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:H754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(J$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:I754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(K$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:J754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(L$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:K754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(M$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:L754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(N$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:M754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(O$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:N754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(P$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:O754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(Q$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:P754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(R$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:Q754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(S$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:R754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(T$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:S754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(U$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:T754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(V$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:U754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(W$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:V754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(X$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:W754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(Y$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:X754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(Z$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:Y754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AA$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:Z754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AB$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AA754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AC$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AB754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AD$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AC754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AE$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AD754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AF$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AE754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AG$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AF754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AH$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AG754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AI$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AH754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AI754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AK$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AJ754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AL$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AK754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AM$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AL754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AN$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AM754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AO$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AN754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AP$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AO754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AP754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AR$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AQ754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AS$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AR754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AT$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AS754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AU$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AT754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AV$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AU754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AW$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AV754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AX$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AW754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AY$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AX754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AY754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BA$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:AZ754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BB$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BA754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BC$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BB754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BD$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BC754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BE$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BD754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BF$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BE754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BG$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BF754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BH$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BG754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BI$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BH754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BI754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BK$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BJ754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BL$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BK754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BM$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BL754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BN$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BM754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BO$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BN754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BP$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BO754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BP754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BR$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BQ754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BS$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BR754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BT$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BS754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BU$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BT754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BV$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BU754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BW$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BV754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BX$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BW754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BY$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BX754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BY754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CA$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:BZ754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CB$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CA754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CC$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CB754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CD$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CC754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CE$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CD754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CF$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CE754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CG$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CF754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CH$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CG754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CI$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CH754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CI754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CK$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CJ754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CL$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CK754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CM$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CL754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CN$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CM754)))","v":0},{"$f":"IF(OR(OFFSET($G739, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=0, OFFSET($G740, -$E743, $E744)=\"n/a\"), 0, IF(CO$5<=OFFSET($G740, -$E743, $E744)+$E744, IFERROR(OFFSET($G739, -$E743, $E744)/OFFSET($G740, -$E743, $E744), 0), OFFSET($G739, -$E743, $E744)-SUM($G754:CN754)))","v":0}]
[]
[null,null,null,null,{"$f":"E773+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E774)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>K$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:J774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>L$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:K774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>M$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:L774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>N$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:M774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>O$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:N774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>P$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:O774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>Q$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:P774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>R$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:Q774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>S$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:R774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>T$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:S774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>U$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:T774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>V$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:U774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>W$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:V774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>X$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:W774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>Y$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:X774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>Z$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:Y774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AA$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:Z774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AB$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AA774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AC$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AB774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AD$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AC774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AE$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AD774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AF$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AE774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AG$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AF774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AH$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AG774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AI$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AH774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AJ$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AI774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AK$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AJ774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AL$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AK774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AM$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AL774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AN$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AM774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AO$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AN774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AP$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AO774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AQ$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AP774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AR$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AQ774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AS$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AR774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AT$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AS774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AU$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AT774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AV$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AU774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AW$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AV774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AX$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AW774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AY$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AX774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>AZ$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AY774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BA$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:AZ774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BB$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BA774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BC$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BB774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BD$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BC774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BE$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BD774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BF$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BE774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BG$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BF774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BH$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BG774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BI$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BH774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BJ$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BI774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BK$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BJ774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BL$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BK774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BM$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BL774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BN$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BM774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BO$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BN774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BP$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BO774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BQ$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BP774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BR$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BQ774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BS$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BR774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BT$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BS774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BU$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BT774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BV$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BU774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BW$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BV774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BX$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BW774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BY$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BX774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>BZ$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BY774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CA$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:BZ774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CB$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CA774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CC$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CB774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CD$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CC774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CE$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CD774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CF$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CE774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CG$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CF774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CH$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CG774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CI$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CH774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CJ$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CI774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CK$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CJ774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CL$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CK774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CM$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CL774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CN$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CM774))))","v":0},{"$f":"IF(OFFSET($G767, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G767,-$E774,$E774)+$E774>CO$5,IFERROR((OFFSET($G766,-$E774,$E774)/(OFFSET($G767,-$E774,$E774))),0),(OFFSET($G766,-$E774,$E774)-SUM($G774:CN774))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E775)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(L$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:K785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(M$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:L785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(N$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:M785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(O$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:N785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(P$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:O785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(Q$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:P785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(R$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:Q785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(S$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:R785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(T$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:S785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(U$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:T785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(V$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:U785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(W$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:V785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(X$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:W785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(Y$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:X785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(Z$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:Y785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AA$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:Z785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AB$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AA785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AC$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AB785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AD$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AC785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AE$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AD785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AF$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AE785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AG$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AF785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AH$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AG785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AI$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AH785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AI785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AK$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AJ785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AL$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AK785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AM$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AL785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AN$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AM785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AO$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AN785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AP$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AO785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AP785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AR$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AQ785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AS$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AR785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AT$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AS785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AU$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AT785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AV$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AU785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AW$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AV785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AX$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AW785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AY$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AX785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AY785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BA$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:AZ785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BB$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BA785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BC$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BB785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BD$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BC785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BE$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BD785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BF$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BE785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BG$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BF785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BH$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BG785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BI$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BH785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BI785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BK$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BJ785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BL$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BK785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BM$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BL785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BN$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BM785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BO$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BN785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BP$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BO785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BP785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BR$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BQ785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BS$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BR785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BT$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BS785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BU$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BT785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BV$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BU785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BW$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BV785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BX$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BW785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BY$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BX785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BY785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CA$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:BZ785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CB$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CA785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CC$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CB785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CD$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CC785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CE$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CD785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CF$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CE785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CG$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CF785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CH$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CG785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CI$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CH785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CI785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CK$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CJ785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CL$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CK785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CM$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CL785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CN$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CM785)))","v":0},{"$f":"IF(OR(OFFSET($G770, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=0, OFFSET($G771, -$E774, $E775)=\"n/a\"), 0, IF(CO$5<=OFFSET($G771, -$E774, $E775)+$E775, IFERROR(OFFSET($G770, -$E774, $E775)/OFFSET($G771, -$E774, $E775), 0), OFFSET($G770, -$E774, $E775)-SUM($G785:CN785)))","v":0}]
[null,null,null,null,{"$f":"E799+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E800)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>I$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:H800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>J$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:I800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>K$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:J800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>L$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:K800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>M$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:L800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>N$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:M800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>O$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:N800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>P$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:O800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>Q$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:P800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>R$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:Q800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>S$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:R800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>T$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:S800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>U$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:T800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>V$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:U800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>W$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:V800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>X$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:W800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>Y$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:X800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>Z$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:Y800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AA$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:Z800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AB$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AA800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AC$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AB800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AD$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AC800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AE$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AD800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AF$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AE800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AG$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AF800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AH$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AG800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AI$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AH800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AJ$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AI800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AK$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AJ800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AL$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AK800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AM$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AL800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AN$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AM800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AO$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AN800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AP$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AO800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AQ$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AP800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AR$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AQ800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AS$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AR800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AT$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AS800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AU$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AT800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AV$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AU800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AW$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AV800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AX$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AW800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AY$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AX800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>AZ$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AY800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BA$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:AZ800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BB$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BA800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BC$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BB800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BD$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BC800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BE$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BD800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BF$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BE800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BG$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BF800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BH$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BG800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BI$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BH800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BJ$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BI800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BK$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BJ800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BL$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BK800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BM$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BL800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BN$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BM800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BO$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BN800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BP$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BO800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BQ$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BP800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BR$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BQ800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BS$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BR800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BT$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BS800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BU$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BT800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BV$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BU800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BW$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BV800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BX$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BW800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BY$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BX800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>BZ$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BY800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CA$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:BZ800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CB$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CA800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CC$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CB800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CD$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CC800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CE$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CD800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CF$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CE800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CG$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CF800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CH$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CG800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CI$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CH800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CJ$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CI800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CK$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CJ800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CL$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CK800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CM$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CL800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CN$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CM800))))","v":0},{"$f":"IF(OFFSET($G793, -$E800, $E800)=\"n/a\",0,IF(OFFSET($G793,-$E800,$E800)+$E800>CO$5,IFERROR((OFFSET($G792,-$E800,$E800)/(OFFSET($G793,-$E800,$E800))),0),(OFFSET($G792,-$E800,$E800)-SUM($G800:CN800))))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E791, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H799:H815)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R799:R815)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN799:AN815)","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,{"$f":"SUM(BT799:BT815)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E830+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E831)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>L$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:K831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>M$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:L831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>N$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:M831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>O$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:N831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>P$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:O831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>Q$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:P831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>R$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:Q831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>S$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:R831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>T$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:S831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>U$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:T831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>V$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:U831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>W$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:V831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>X$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:W831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>Y$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:X831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>Z$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:Y831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AA$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:Z831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AB$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AA831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AC$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AB831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AD$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AC831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AE$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AD831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AF$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AE831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AG$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AF831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AH$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AG831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AI$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AH831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AJ$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AI831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AK$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AJ831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AL$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AK831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AM$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AL831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AN$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AM831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AO$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AN831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AP$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AO831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AQ$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AP831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AR$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AQ831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AS$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AR831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AT$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AS831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AU$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AT831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AV$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AU831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AW$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AV831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AX$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AW831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AY$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AX831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>AZ$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AY831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BA$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:AZ831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BB$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BA831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BC$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BB831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BD$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BC831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BE$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BD831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BF$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BE831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BG$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BF831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BH$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BG831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BI$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BH831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BJ$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BI831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BK$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BJ831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BL$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BK831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BM$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BL831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BN$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BM831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BO$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BN831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BP$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BO831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BQ$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BP831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BR$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BQ831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BS$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BR831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BT$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BS831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BU$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BT831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BV$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BU831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BW$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BV831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BX$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BW831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BY$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BX831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>BZ$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BY831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CA$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:BZ831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CB$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CA831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CC$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CB831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CD$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CC831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CE$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CD831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CF$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CE831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CG$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CF831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CH$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CG831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CI$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CH831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CJ$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CI831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CK$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CJ831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CL$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CK831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CM$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CL831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CN$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CM831))))","v":0},{"$f":"IF(OFFSET($G824, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G824,-$E831,$E831)+$E831>CO$5,IFERROR((OFFSET($G823,-$E831,$E831)/(OFFSET($G824,-$E831,$E831))),0),(OFFSET($G823,-$E831,$E831)-SUM($G831:CN831))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E832)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(M$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:L842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(N$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:M842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(O$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:N842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(P$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:O842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(Q$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:P842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(R$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:Q842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(S$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:R842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(T$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:S842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(U$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:T842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(V$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:U842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(W$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:V842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(X$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:W842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(Y$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:X842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(Z$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:Y842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AA$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:Z842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AB$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AA842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AC$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AB842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AD$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AC842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AE$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AD842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AF$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AE842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AG$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AF842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AH$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AG842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AI$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AH842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AI842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AK$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AJ842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AL$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AK842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AM$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AL842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AN$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AM842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AO$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AN842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AP$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AO842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AP842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AR$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AQ842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AS$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AR842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AT$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AS842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AU$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AT842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AV$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AU842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AW$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AV842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AX$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AW842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AY$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AX842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AY842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BA$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:AZ842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BB$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BA842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BC$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BB842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BD$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BC842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BE$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BD842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BF$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BE842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BG$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BF842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BH$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BG842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BI$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BH842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BI842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BK$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BJ842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BL$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BK842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BM$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BL842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BN$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BM842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BO$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BN842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BP$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BO842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BP842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BR$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BQ842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BS$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BR842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BT$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BS842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BU$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BT842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BV$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BU842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BW$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BV842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BX$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BW842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BY$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BX842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BY842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CA$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:BZ842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CB$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CA842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CC$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CB842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CD$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CC842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CE$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CD842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CF$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CE842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CG$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CF842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CH$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CG842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CI$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CH842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CI842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CK$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CJ842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CL$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CK842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CM$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CL842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CN$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CM842)))","v":0},{"$f":"IF(OR(OFFSET($G827, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=0, OFFSET($G828, -$E831, $E832)=\"n/a\"), 0, IF(CO$5<=OFFSET($G828, -$E831, $E832)+$E832, IFERROR(OFFSET($G827, -$E831, $E832)/OFFSET($G828, -$E831, $E832), 0), OFFSET($G827, -$E831, $E832)-SUM($G842:CN842)))","v":0}]
[null,null,null,null,{"$f":"E819+1","v":31},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E847)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E847)-INDEX('Capital base input'!H$78:H$127, $E847))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E847)-INDEX('Capital base input'!I$78:I$127, $E847))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E847)-INDEX('Capital base input'!J$78:J$127, $E847))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E847)-INDEX('Capital base input'!K$78:K$127, $E847))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E847)-INDEX('Capital base input'!L$78:L$127, $E847))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E847)-INDEX('Capital base input'!M$78:M$127, $E847))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E847)-INDEX('Capital base input'!N$78:N$127, $E847))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E847)-INDEX('Capital base input'!O$78:O$127, $E847))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E847)-INDEX('Capital base input'!P$78:P$127, $E847))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E847)-INDEX('Capital base input'!Q$78:Q$127, $E847))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E847)-INDEX('Capital base input'!R$78:R$127, $E847))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E847)-INDEX('Capital base input'!S$78:S$127, $E847))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E847)-INDEX('Capital base input'!T$78:T$127, $E847))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E847)-INDEX('Capital base input'!U$78:U$127, $E847))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E847)-INDEX('Capital base input'!V$78:V$127, $E847))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E847)-INDEX('Capital base input'!W$78:W$127, $E847))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E847)-INDEX('Capital base input'!X$78:X$127, $E847))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E847)-INDEX('Capital base input'!Y$78:Y$127, $E847))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E847)-INDEX('Capital base input'!Z$78:Z$127, $E847))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E847)-INDEX('Capital base input'!AA$78:AA$127, $E847))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E847)-INDEX('Capital base input'!AB$78:AB$127, $E847))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E847)-INDEX('Capital base input'!AC$78:AC$127, $E847))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E847)-INDEX('Capital base input'!AD$78:AD$127, $E847))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E847)-INDEX('Capital base input'!AE$78:AE$127, $E847))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E847)-INDEX('Capital base input'!AF$78:AF$127, $E847))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E847)-INDEX('Capital base input'!AG$78:AG$127, $E847))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E847)-INDEX('Capital base input'!AH$78:AH$127, $E847))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E847)-INDEX('Capital base input'!AI$78:AI$127, $E847))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E847)-INDEX('Capital base input'!AJ$78:AJ$127, $E847))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E847)-INDEX('Capital base input'!AK$78:AK$127, $E847))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E847)-INDEX('Capital base input'!AL$78:AL$127, $E847))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E847)-INDEX('Capital base input'!AM$78:AM$127, $E847))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E847)-INDEX('Capital base input'!AN$78:AN$127, $E847))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E847)-INDEX('Capital base input'!AO$78:AO$127, $E847))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E847)-INDEX('Capital base input'!AP$78:AP$127, $E847))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E847)-INDEX('Capital base input'!AQ$78:AQ$127, $E847))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E847)-INDEX('Capital base input'!AR$78:AR$127, $E847))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E847)-INDEX('Capital base input'!AS$78:AS$127, $E847))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E847)-INDEX('Capital base input'!AT$78:AT$127, $E847))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E847)-INDEX('Capital base input'!AU$78:AU$127, $E847))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E847)-INDEX('Capital base input'!AV$78:AV$127, $E847))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E847)-INDEX('Capital base input'!AW$78:AW$127, $E847))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E847)-INDEX('Capital base input'!AX$78:AX$127, $E847))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E847)-INDEX('Capital base input'!AY$78:AY$127, $E847))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E847)-INDEX('Capital base input'!AZ$78:AZ$127, $E847))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E847)-INDEX('Capital base input'!BA$78:BA$127, $E847))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E847)-INDEX('Capital base input'!BB$78:BB$127, $E847))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E847)-INDEX('Capital base input'!BC$78:BC$127, $E847))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E847)-INDEX('Capital base input'!BD$78:BD$127, $E847))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E847)-INDEX('Capital base input'!BE$78:BE$127, $E847))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E847)-INDEX('Capital base input'!BF$78:BF$127, $E847))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E847)-INDEX('Capital base input'!BG$78:BG$127, $E847))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E847)-INDEX('Capital base input'!BH$78:BH$127, $E847))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E847)-INDEX('Capital base input'!BI$78:BI$127, $E847))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E847)-INDEX('Capital base input'!BJ$78:BJ$127, $E847))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E847)-INDEX('Capital base input'!BK$78:BK$127, $E847))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E847)-INDEX('Capital base input'!BL$78:BL$127, $E847))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E847)-INDEX('Capital base input'!BM$78:BM$127, $E847))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E847)-INDEX('Capital base input'!BN$78:BN$127, $E847))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E847)-INDEX('Capital base input'!BO$78:BO$127, $E847))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E847)-INDEX('Capital base input'!BP$78:BP$127, $E847))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E847)-INDEX('Capital base input'!BQ$78:BQ$127, $E847))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E847)-INDEX('Capital base input'!BR$78:BR$127, $E847))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E847)-INDEX('Capital base input'!BS$78:BS$127, $E847))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E847)-INDEX('Capital base input'!BT$78:BT$127, $E847))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E847)-INDEX('Capital base input'!BU$78:BU$127, $E847))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E847)-INDEX('Capital base input'!BV$78:BV$127, $E847))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E847)-INDEX('Capital base input'!BW$78:BW$127, $E847))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E847)-INDEX('Capital base input'!BX$78:BX$127, $E847))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E847)-INDEX('Capital base input'!BY$78:BY$127, $E847))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E847)-INDEX('Capital base input'!BZ$78:BZ$127, $E847))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E847)-INDEX('Capital base input'!CA$78:CA$127, $E847))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E847)-INDEX('Capital base input'!CB$78:CB$127, $E847))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E847)-INDEX('Capital base input'!CC$78:CC$127, $E847))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E847)-INDEX('Capital base input'!CD$78:CD$127, $E847))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E847)-INDEX('Capital base input'!CE$78:CE$127, $E847))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E847)-INDEX('Capital base input'!CF$78:CF$127, $E847))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E847)-INDEX('Capital base input'!CG$78:CG$127, $E847))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E847)-INDEX('Capital base input'!CH$78:CH$127, $E847))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E847)-INDEX('Capital base input'!CI$78:CI$127, $E847))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E847)-INDEX('Capital base input'!CJ$78:CJ$127, $E847))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E847)-INDEX('Capital base input'!CK$78:CK$127, $E847))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E847)-INDEX('Capital base input'!CL$78:CL$127, $E847))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E847)-INDEX('Capital base input'!CM$78:CM$127, $E847))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E847)-INDEX('Capital base input'!CN$78:CN$127, $E847))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E847)-INDEX('Capital base input'!CO$78:CO$127, $E847))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G877<>0, IF(G876<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E875)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H877<>0, IF(H876<>\"n/a\", H876-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I877<>0, IF(I876<>\"n/a\", I876-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J877<>0, IF(J876<>\"n/a\", J876-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K877<>0, IF(K876<>\"n/a\", K876-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L877<>0, IF(L876<>\"n/a\", L876-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M877<>0, IF(M876<>\"n/a\", M876-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N877<>0, IF(N876<>\"n/a\", N876-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O877<>0, IF(O876<>\"n/a\", O876-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P877<>0, IF(P876<>\"n/a\", P876-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q877<>0, IF(Q876<>\"n/a\", Q876-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R877<>0, IF(R876<>\"n/a\", R876-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S877<>0, IF(S876<>\"n/a\", S876-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T877<>0, IF(T876<>\"n/a\", T876-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U877<>0, IF(U876<>\"n/a\", U876-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V877<>0, IF(V876<>\"n/a\", V876-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W877<>0, IF(W876<>\"n/a\", W876-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X877<>0, IF(X876<>\"n/a\", X876-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y877<>0, IF(Y876<>\"n/a\", Y876-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z877<>0, IF(Z876<>\"n/a\", Z876-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA877<>0, IF(AA876<>\"n/a\", AA876-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB877<>0, IF(AB876<>\"n/a\", AB876-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC877<>0, IF(AC876<>\"n/a\", AC876-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD877<>0, IF(AD876<>\"n/a\", AD876-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE877<>0, IF(AE876<>\"n/a\", AE876-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF877<>0, IF(AF876<>\"n/a\", AF876-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG877<>0, IF(AG876<>\"n/a\", AG876-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH877<>0, IF(AH876<>\"n/a\", AH876-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI877<>0, IF(AI876<>\"n/a\", AI876-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ877<>0, IF(AJ876<>\"n/a\", AJ876-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK877<>0, IF(AK876<>\"n/a\", AK876-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL877<>0, IF(AL876<>\"n/a\", AL876-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM877<>0, IF(AM876<>\"n/a\", AM876-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN877<>0, IF(AN876<>\"n/a\", AN876-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO877<>0, IF(AO876<>\"n/a\", AO876-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP877<>0, IF(AP876<>\"n/a\", AP876-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ877<>0, IF(AQ876<>\"n/a\", AQ876-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR877<>0, IF(AR876<>\"n/a\", AR876-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS877<>0, IF(AS876<>\"n/a\", AS876-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT877<>0, IF(AT876<>\"n/a\", AT876-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU877<>0, IF(AU876<>\"n/a\", AU876-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV877<>0, IF(AV876<>\"n/a\", AV876-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW877<>0, IF(AW876<>\"n/a\", AW876-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX877<>0, IF(AX876<>\"n/a\", AX876-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY877<>0, IF(AY876<>\"n/a\", AY876-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ877<>0, IF(AZ876<>\"n/a\", AZ876-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA877<>0, IF(BA876<>\"n/a\", BA876-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB877<>0, IF(BB876<>\"n/a\", BB876-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC877<>0, IF(BC876<>\"n/a\", BC876-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD877<>0, IF(BD876<>\"n/a\", BD876-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE877<>0, IF(BE876<>\"n/a\", BE876-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF877<>0, IF(BF876<>\"n/a\", BF876-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG877<>0, IF(BG876<>\"n/a\", BG876-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH877<>0, IF(BH876<>\"n/a\", BH876-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI877<>0, IF(BI876<>\"n/a\", BI876-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ877<>0, IF(BJ876<>\"n/a\", BJ876-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK877<>0, IF(BK876<>\"n/a\", BK876-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL877<>0, IF(BL876<>\"n/a\", BL876-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM877<>0, IF(BM876<>\"n/a\", BM876-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN877<>0, IF(BN876<>\"n/a\", BN876-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO877<>0, IF(BO876<>\"n/a\", BO876-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP877<>0, IF(BP876<>\"n/a\", BP876-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ877<>0, IF(BQ876<>\"n/a\", BQ876-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR877<>0, IF(BR876<>\"n/a\", BR876-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS877<>0, IF(BS876<>\"n/a\", BS876-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT877<>0, IF(BT876<>\"n/a\", BT876-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU877<>0, IF(BU876<>\"n/a\", BU876-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV877<>0, IF(BV876<>\"n/a\", BV876-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW877<>0, IF(BW876<>\"n/a\", BW876-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX877<>0, IF(BX876<>\"n/a\", BX876-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY877<>0, IF(BY876<>\"n/a\", BY876-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ877<>0, IF(BZ876<>\"n/a\", BZ876-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA877<>0, IF(CA876<>\"n/a\", CA876-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB877<>0, IF(CB876<>\"n/a\", CB876-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC877<>0, IF(CC876<>\"n/a\", CC876-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD877<>0, IF(CD876<>\"n/a\", CD876-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE877<>0, IF(CE876<>\"n/a\", CE876-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF877<>0, IF(CF876<>\"n/a\", CF876-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG877<>0, IF(CG876<>\"n/a\", CG876-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH877<>0, IF(CH876<>\"n/a\", CH876-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI877<>0, IF(CI876<>\"n/a\", CI876-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ877<>0, IF(CJ876<>\"n/a\", CJ876-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK877<>0, IF(CK876<>\"n/a\", CK876-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL877<>0, IF(CL876<>\"n/a\", CL876-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM877<>0, IF(CM876<>\"n/a\", CM876-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN877<>0, IF(CN876<>\"n/a\", CN876-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO877<>0, IF(CO876<>\"n/a\", CO876-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E884)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(I$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:H894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(J$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:I894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(K$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:J894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(L$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:K894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(M$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:L894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(N$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:M894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(O$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:N894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(P$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:O894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(Q$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:P894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(R$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:Q894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(S$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:R894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(T$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:S894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(U$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:T894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(V$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:U894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(W$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:V894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(X$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:W894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(Y$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:X894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(Z$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:Y894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AA$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:Z894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AB$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AA894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AC$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AB894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AD$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AC894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AE$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AD894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AF$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AE894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AG$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AF894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AH$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AG894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AI$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AH894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AI894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AK$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AJ894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AL$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AK894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AM$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AL894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AN$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AM894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AO$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AN894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AP$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AO894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AP894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AR$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AQ894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AS$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AR894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AT$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AS894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AU$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AT894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AV$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AU894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AW$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AV894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AX$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AW894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AY$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AX894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AY894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BA$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:AZ894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BB$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BA894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BC$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BB894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BD$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BC894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BE$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BD894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BF$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BE894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BG$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BF894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BH$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BG894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BI$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BH894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BI894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BK$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BJ894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BL$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BK894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BM$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BL894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BN$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BM894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BO$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BN894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BP$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BO894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BP894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BR$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BQ894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BS$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BR894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BT$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BS894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BU$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BT894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BV$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BU894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BW$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BV894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BX$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BW894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BY$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BX894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BY894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CA$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:BZ894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CB$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CA894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CC$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CB894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CD$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CC894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CE$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CD894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CF$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CE894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CG$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CF894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CH$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CG894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CI$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CH894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CI894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CK$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CJ894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CL$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CK894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CM$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CL894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CN$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CM894)))","v":0},{"$f":"IF(OR(OFFSET($G879, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=0, OFFSET($G880, -$E883, $E884)=\"n/a\"), 0, IF(CO$5<=OFFSET($G880, -$E883, $E884)+$E884, IFERROR(OFFSET($G879, -$E883, $E884)/OFFSET($G880, -$E883, $E884), 0), OFFSET($G879, -$E883, $E884)-SUM($G894:CN894)))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E915)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(L$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:K925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(M$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:L925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(N$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:M925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(O$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:N925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(P$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:O925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(Q$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:P925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(R$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:Q925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(S$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:R925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(T$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:S925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(U$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:T925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(V$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:U925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(W$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:V925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(X$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:W925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(Y$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:X925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(Z$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:Y925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AA$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:Z925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AB$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AA925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AC$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AB925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AD$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AC925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AE$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AD925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AF$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AE925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AG$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AF925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AH$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AG925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AI$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AH925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AI925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AK$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AJ925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AL$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AK925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AM$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AL925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AN$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AM925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AO$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AN925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AP$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AO925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AP925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AR$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AQ925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AS$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AR925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AT$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AS925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AU$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AT925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AV$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AU925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AW$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AV925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AX$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AW925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AY$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AX925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AY925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BA$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:AZ925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BB$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BA925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BC$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BB925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BD$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BC925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BE$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BD925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BF$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BE925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BG$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BF925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BH$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BG925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BI$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BH925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BI925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BK$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BJ925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BL$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BK925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BM$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BL925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BN$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BM925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BO$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BN925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BP$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BO925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BP925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BR$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BQ925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BS$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BR925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BT$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BS925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BU$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BT925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BV$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BU925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BW$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BV925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BX$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BW925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BY$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BX925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BY925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CA$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:BZ925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CB$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CA925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CC$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CB925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CD$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CC925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CE$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CD925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CF$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CE925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CG$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CF925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CH$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CG925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CI$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CH925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CI925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CK$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CJ925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CL$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CK925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CM$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CL925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CN$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CM925)))","v":0},{"$f":"IF(OR(OFFSET($G910, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=0, OFFSET($G911, -$E914, $E915)=\"n/a\"), 0, IF(CO$5<=OFFSET($G911, -$E914, $E915)+$E915, IFERROR(OFFSET($G910, -$E914, $E915)/OFFSET($G911, -$E914, $E915), 0), OFFSET($G910, -$E914, $E915)-SUM($G925:CN925)))","v":0}]
[null,null,null,null,{"$f":"E939+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E940)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>I$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:H940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>J$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:I940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>K$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:J940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>L$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:K940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>M$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:L940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>N$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:M940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>O$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:N940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>P$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:O940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>Q$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:P940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>R$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:Q940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>S$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:R940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>T$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:S940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>U$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:T940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>V$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:U940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>W$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:V940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>X$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:W940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>Y$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:X940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>Z$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:Y940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AA$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:Z940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AB$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AA940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AC$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AB940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AD$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AC940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AE$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AD940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AF$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AE940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AG$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AF940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AH$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AG940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AI$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AH940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AJ$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AI940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AK$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AJ940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AL$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AK940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AM$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AL940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AN$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AM940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AO$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AN940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AP$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AO940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AQ$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AP940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AR$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AQ940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AS$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AR940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AT$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AS940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AU$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AT940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AV$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AU940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AW$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AV940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AX$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AW940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AY$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AX940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>AZ$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AY940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BA$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:AZ940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BB$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BA940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BC$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BB940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BD$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BC940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BE$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BD940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BF$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BE940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BG$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BF940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BH$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BG940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BI$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BH940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BJ$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BI940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BK$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BJ940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BL$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BK940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BM$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BL940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BN$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BM940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BO$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BN940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BP$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BO940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BQ$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BP940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BR$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BQ940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BS$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BR940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BT$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BS940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BU$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BT940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BV$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BU940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BW$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BV940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BX$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BW940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BY$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BX940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>BZ$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BY940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CA$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:BZ940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CB$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CA940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CC$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CB940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CD$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CC940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CE$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CD940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CF$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CE940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CG$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CF940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CH$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CG940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CI$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CH940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CJ$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CI940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CK$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CJ940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CL$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CK940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CM$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CL940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CN$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CM940))))","v":0},{"$f":"IF(OFFSET($G933, -$E940, $E940)=\"n/a\",0,IF(OFFSET($G933,-$E940,$E940)+$E940>CO$5,IFERROR((OFFSET($G932,-$E940,$E940)/(OFFSET($G933,-$E940,$E940))),0),(OFFSET($G932,-$E940,$E940)-SUM($G940:CN940))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E941)","v":"Depreciation of asset adjustments - Capital base 2022-23"},null,null,null,{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(J$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:I951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(K$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:J951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(L$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:K951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(M$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:L951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(N$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:M951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(O$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:N951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(P$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:O951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(Q$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:P951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(R$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:Q951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(S$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:R951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(T$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:S951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(U$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:T951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(V$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:U951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(W$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:V951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(X$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:W951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(Y$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:X951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(Z$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:Y951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AA$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:Z951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AB$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AA951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AC$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AB951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AD$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AC951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AE$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AD951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AF$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AE951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AG$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AF951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AH$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AG951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AI$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AH951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AI951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AK$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AJ951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AL$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AK951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AM$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AL951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AN$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AM951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AO$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AN951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AP$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AO951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AP951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AR$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AQ951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AS$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AR951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AT$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AS951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AU$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AT951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AV$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AU951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AW$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AV951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AX$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AW951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AY$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AX951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AY951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BA$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:AZ951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BB$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BA951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BC$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BB951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BD$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BC951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BE$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BD951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BF$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BE951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BG$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BF951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BH$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BG951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BI$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BH951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BI951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BK$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BJ951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BL$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BK951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BM$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BL951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BN$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BM951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BO$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BN951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BP$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BO951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BP951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BR$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BQ951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BS$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BR951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BT$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BS951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BU$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BT951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BV$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BU951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BW$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BV951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BX$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BW951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BY$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BX951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BY951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CA$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:BZ951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CB$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CA951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CC$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CB951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CD$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CC951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CE$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CD951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CF$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CE951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CG$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CF951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CH$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CG951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CI$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CH951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CI951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CK$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CJ951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CL$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CK951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CM$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CL951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CN$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CM951)))","v":0},{"$f":"IF(OR(OFFSET($G936, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=0, OFFSET($G937, -$E940, $E941)=\"n/a\"), 0, IF(CO$5<=OFFSET($G937, -$E940, $E941)+$E941, IFERROR(OFFSET($G936, -$E940, $E941)/OFFSET($G937, -$E940, $E941), 0), OFFSET($G936, -$E940, $E941)-SUM($G951:CN951)))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E931, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H939:H955)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R939:R955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN939:AN955)","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,{"$f":"SUM(BT939:BT955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>H$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:G967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>I$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:H967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>J$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:I967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>K$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:J967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>L$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:K967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>M$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:L967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>N$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:M967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>O$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:N967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>P$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:O967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>Q$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:P967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>R$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:Q967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>S$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:R967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>T$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:S967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>U$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:T967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>V$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:U967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>W$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:V967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>X$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:W967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>Y$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:X967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>Z$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:Y967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AA$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:Z967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AB$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AA967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AC$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AB967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AD$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AC967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AE$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AD967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AF$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AE967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AG$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AF967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AH$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AG967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AI$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AH967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AJ$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AI967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AK$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AJ967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AL$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AK967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AM$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AL967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AN$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AM967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AO$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AN967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AP$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AO967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AQ$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AP967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AR$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AQ967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AS$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AR967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AT$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AS967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AU$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AT967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AV$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AU967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AW$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AV967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AX$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AW967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AY$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AX967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>AZ$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AY967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BA$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:AZ967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BB$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BA967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BC$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BB967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BD$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BC967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BE$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BD967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BF$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BE967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BG$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BF967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BH$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BG967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BI$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BH967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BJ$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BI967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BK$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BJ967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BL$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BK967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BM$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BL967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BN$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BM967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BO$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BN967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BP$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BO967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BQ$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BP967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BR$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BQ967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BS$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BR967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BT$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BS967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BU$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BT967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BV$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BU967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BW$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BV967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BX$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BW967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BY$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BX967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>BZ$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BY967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CA$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:BZ967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CB$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CA967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CC$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CB967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CD$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CC967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CE$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CD967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CF$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CE967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CG$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CF967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CH$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CG967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CI$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CH967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CJ$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CI967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CK$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CJ967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CL$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CK967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CM$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CL967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CN$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CM967))))","v":0},{"$f":"IF(OFFSET($G960, -$E967, $E967)=\"n/a\",0,IF(OFFSET($G960,-$E967,$E967)+$E967>CO$5,IFERROR((OFFSET($G959,-$E967,$E967)/(OFFSET($G960,-$E967,$E967))),0),(OFFSET($G959,-$E967,$E967)-SUM($G967:CN967))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E972)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(M$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:L982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(N$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:M982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(O$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:N982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(P$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:O982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(Q$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:P982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(R$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:Q982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(S$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:R982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(T$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:S982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(U$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:T982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(V$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:U982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(W$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:V982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(X$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:W982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(Y$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:X982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(Z$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:Y982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AA$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:Z982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AB$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AA982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AC$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AB982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AD$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AC982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AE$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AD982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AF$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AE982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AG$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AF982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AH$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AG982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AI$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AH982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AI982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AK$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AJ982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AL$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AK982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AM$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AL982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AN$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AM982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AO$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AN982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AP$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AO982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AP982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AR$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AQ982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AS$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AR982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AT$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AS982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AU$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AT982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AV$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AU982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AW$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AV982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AX$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AW982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AY$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AX982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AY982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BA$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:AZ982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BB$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BA982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BC$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BB982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BD$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BC982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BE$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BD982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BF$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BE982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BG$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BF982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BH$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BG982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BI$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BH982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BI982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BK$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BJ982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BL$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BK982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BM$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BL982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BN$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BM982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BO$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BN982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BP$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BO982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BP982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BR$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BQ982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BS$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BR982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BT$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BS982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BU$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BT982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BV$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BU982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BW$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BV982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BX$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BW982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BY$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BX982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BY982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CA$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:BZ982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CB$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CA982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CC$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CB982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CD$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CC982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CE$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CD982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CF$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CE982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CG$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CF982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CH$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CG982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CI$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CH982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CI982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CK$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CJ982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CL$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CK982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CM$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CL982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CN$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CM982)))","v":0},{"$f":"IF(OR(OFFSET($G967, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=0, OFFSET($G968, -$E971, $E972)=\"n/a\"), 0, IF(CO$5<=OFFSET($G968, -$E971, $E972)+$E972, IFERROR(OFFSET($G967, -$E971, $E972)/OFFSET($G968, -$E971, $E972), 0), OFFSET($G967, -$E971, $E972)-SUM($G982:CN982)))","v":0}]
[null,null,null,null,{"$f":"E959+1","v":36},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E987)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E987)-INDEX('Capital base input'!H$78:H$127, $E987))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E987)-INDEX('Capital base input'!I$78:I$127, $E987))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E987)-INDEX('Capital base input'!J$78:J$127, $E987))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E987)-INDEX('Capital base input'!K$78:K$127, $E987))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E987)-INDEX('Capital base input'!L$78:L$127, $E987))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E987)-INDEX('Capital base input'!M$78:M$127, $E987))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E987)-INDEX('Capital base input'!N$78:N$127, $E987))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E987)-INDEX('Capital base input'!O$78:O$127, $E987))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E987)-INDEX('Capital base input'!P$78:P$127, $E987))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E987)-INDEX('Capital base input'!Q$78:Q$127, $E987))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E987)-INDEX('Capital base input'!R$78:R$127, $E987))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E987)-INDEX('Capital base input'!S$78:S$127, $E987))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E987)-INDEX('Capital base input'!T$78:T$127, $E987))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E987)-INDEX('Capital base input'!U$78:U$127, $E987))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E987)-INDEX('Capital base input'!V$78:V$127, $E987))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E987)-INDEX('Capital base input'!W$78:W$127, $E987))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E987)-INDEX('Capital base input'!X$78:X$127, $E987))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E987)-INDEX('Capital base input'!Y$78:Y$127, $E987))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E987)-INDEX('Capital base input'!Z$78:Z$127, $E987))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E987)-INDEX('Capital base input'!AA$78:AA$127, $E987))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E987)-INDEX('Capital base input'!AB$78:AB$127, $E987))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E987)-INDEX('Capital base input'!AC$78:AC$127, $E987))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E987)-INDEX('Capital base input'!AD$78:AD$127, $E987))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E987)-INDEX('Capital base input'!AE$78:AE$127, $E987))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E987)-INDEX('Capital base input'!AF$78:AF$127, $E987))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E987)-INDEX('Capital base input'!AG$78:AG$127, $E987))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E987)-INDEX('Capital base input'!AH$78:AH$127, $E987))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E987)-INDEX('Capital base input'!AI$78:AI$127, $E987))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E987)-INDEX('Capital base input'!AJ$78:AJ$127, $E987))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E987)-INDEX('Capital base input'!AK$78:AK$127, $E987))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E987)-INDEX('Capital base input'!AL$78:AL$127, $E987))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E987)-INDEX('Capital base input'!AM$78:AM$127, $E987))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E987)-INDEX('Capital base input'!AN$78:AN$127, $E987))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E987)-INDEX('Capital base input'!AO$78:AO$127, $E987))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E987)-INDEX('Capital base input'!AP$78:AP$127, $E987))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E987)-INDEX('Capital base input'!AQ$78:AQ$127, $E987))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E987)-INDEX('Capital base input'!AR$78:AR$127, $E987))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E987)-INDEX('Capital base input'!AS$78:AS$127, $E987))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E987)-INDEX('Capital base input'!AT$78:AT$127, $E987))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E987)-INDEX('Capital base input'!AU$78:AU$127, $E987))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E987)-INDEX('Capital base input'!AV$78:AV$127, $E987))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E987)-INDEX('Capital base input'!AW$78:AW$127, $E987))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E987)-INDEX('Capital base input'!AX$78:AX$127, $E987))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E987)-INDEX('Capital base input'!AY$78:AY$127, $E987))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E987)-INDEX('Capital base input'!AZ$78:AZ$127, $E987))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E987)-INDEX('Capital base input'!BA$78:BA$127, $E987))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E987)-INDEX('Capital base input'!BB$78:BB$127, $E987))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E987)-INDEX('Capital base input'!BC$78:BC$127, $E987))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E987)-INDEX('Capital base input'!BD$78:BD$127, $E987))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E987)-INDEX('Capital base input'!BE$78:BE$127, $E987))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E987)-INDEX('Capital base input'!BF$78:BF$127, $E987))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E987)-INDEX('Capital base input'!BG$78:BG$127, $E987))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E987)-INDEX('Capital base input'!BH$78:BH$127, $E987))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E987)-INDEX('Capital base input'!BI$78:BI$127, $E987))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E987)-INDEX('Capital base input'!BJ$78:BJ$127, $E987))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E987)-INDEX('Capital base input'!BK$78:BK$127, $E987))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E987)-INDEX('Capital base input'!BL$78:BL$127, $E987))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E987)-INDEX('Capital base input'!BM$78:BM$127, $E987))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E987)-INDEX('Capital base input'!BN$78:BN$127, $E987))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E987)-INDEX('Capital base input'!BO$78:BO$127, $E987))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E987)-INDEX('Capital base input'!BP$78:BP$127, $E987))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E987)-INDEX('Capital base input'!BQ$78:BQ$127, $E987))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E987)-INDEX('Capital base input'!BR$78:BR$127, $E987))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E987)-INDEX('Capital base input'!BS$78:BS$127, $E987))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E987)-INDEX('Capital base input'!BT$78:BT$127, $E987))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E987)-INDEX('Capital base input'!BU$78:BU$127, $E987))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E987)-INDEX('Capital base input'!BV$78:BV$127, $E987))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E987)-INDEX('Capital base input'!BW$78:BW$127, $E987))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E987)-INDEX('Capital base input'!BX$78:BX$127, $E987))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E987)-INDEX('Capital base input'!BY$78:BY$127, $E987))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E987)-INDEX('Capital base input'!BZ$78:BZ$127, $E987))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E987)-INDEX('Capital base input'!CA$78:CA$127, $E987))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E987)-INDEX('Capital base input'!CB$78:CB$127, $E987))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E987)-INDEX('Capital base input'!CC$78:CC$127, $E987))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E987)-INDEX('Capital base input'!CD$78:CD$127, $E987))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E987)-INDEX('Capital base input'!CE$78:CE$127, $E987))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E987)-INDEX('Capital base input'!CF$78:CF$127, $E987))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E987)-INDEX('Capital base input'!CG$78:CG$127, $E987))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E987)-INDEX('Capital base input'!CH$78:CH$127, $E987))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E987)-INDEX('Capital base input'!CI$78:CI$127, $E987))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E987)-INDEX('Capital base input'!CJ$78:CJ$127, $E987))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E987)-INDEX('Capital base input'!CK$78:CK$127, $E987))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E987)-INDEX('Capital base input'!CL$78:CL$127, $E987))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E987)-INDEX('Capital base input'!CM$78:CM$127, $E987))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E987)-INDEX('Capital base input'!CN$78:CN$127, $E987))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E987)-INDEX('Capital base input'!CO$78:CO$127, $E987))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,{"$f":"E997+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E998)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>K$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:J998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>L$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:K998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>M$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:L998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>N$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:M998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>O$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:N998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>P$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:O998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>Q$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:P998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>R$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:Q998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>S$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:R998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>T$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:S998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>U$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:T998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>V$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:U998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>W$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:V998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>X$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:W998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>Y$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:X998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>Z$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:Y998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AA$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:Z998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AB$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AA998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AC$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AB998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AD$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AC998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AE$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AD998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AF$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AE998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AG$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AF998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AH$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AG998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AI$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AH998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AJ$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AI998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AK$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AJ998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AL$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AK998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AM$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AL998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AN$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AM998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AO$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AN998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AP$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AO998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AQ$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AP998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AR$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AQ998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AS$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AR998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AT$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AS998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AU$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AT998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AV$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AU998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AW$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AV998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AX$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AW998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AY$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AX998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>AZ$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AY998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BA$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:AZ998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BB$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BA998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BC$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BB998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BD$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BC998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BE$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BD998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BF$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BE998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BG$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BF998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BH$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BG998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BI$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BH998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BJ$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BI998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BK$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BJ998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BL$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BK998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BM$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BL998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BN$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BM998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BO$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BN998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BP$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BO998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BQ$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BP998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BR$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BQ998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BS$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BR998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BT$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BS998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BU$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BT998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BV$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BU998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BW$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BV998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BX$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BW998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BY$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BX998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>BZ$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BY998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CA$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:BZ998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CB$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CA998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CC$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CB998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CD$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CC998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CE$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CD998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CF$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CE998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CG$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CF998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CH$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CG998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CI$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CH998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CJ$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CI998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CK$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CJ998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CL$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CK998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CM$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CL998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CN$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CM998))))","v":0},{"$f":"IF(OFFSET($G991, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G991,-$E998,$E998)+$E998>CO$5,IFERROR((OFFSET($G990,-$E998,$E998)/(OFFSET($G991,-$E998,$E998))),0),(OFFSET($G990,-$E998,$E998)-SUM($G998:CN998))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1017<>0, IF(G1016<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E1015)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1017<>0, IF(H1016<>\"n/a\", H1016-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1017<>0, IF(I1016<>\"n/a\", I1016-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1017<>0, IF(J1016<>\"n/a\", J1016-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1017<>0, IF(K1016<>\"n/a\", K1016-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1017<>0, IF(L1016<>\"n/a\", L1016-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1017<>0, IF(M1016<>\"n/a\", M1016-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1017<>0, IF(N1016<>\"n/a\", N1016-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1017<>0, IF(O1016<>\"n/a\", O1016-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1017<>0, IF(P1016<>\"n/a\", P1016-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1017<>0, IF(Q1016<>\"n/a\", Q1016-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1017<>0, IF(R1016<>\"n/a\", R1016-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1017<>0, IF(S1016<>\"n/a\", S1016-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1017<>0, IF(T1016<>\"n/a\", T1016-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1017<>0, IF(U1016<>\"n/a\", U1016-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1017<>0, IF(V1016<>\"n/a\", V1016-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1017<>0, IF(W1016<>\"n/a\", W1016-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1017<>0, IF(X1016<>\"n/a\", X1016-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1017<>0, IF(Y1016<>\"n/a\", Y1016-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1017<>0, IF(Z1016<>\"n/a\", Z1016-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1017<>0, IF(AA1016<>\"n/a\", AA1016-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1017<>0, IF(AB1016<>\"n/a\", AB1016-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1017<>0, IF(AC1016<>\"n/a\", AC1016-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1017<>0, IF(AD1016<>\"n/a\", AD1016-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1017<>0, IF(AE1016<>\"n/a\", AE1016-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1017<>0, IF(AF1016<>\"n/a\", AF1016-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1017<>0, IF(AG1016<>\"n/a\", AG1016-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1017<>0, IF(AH1016<>\"n/a\", AH1016-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1017<>0, IF(AI1016<>\"n/a\", AI1016-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1017<>0, IF(AJ1016<>\"n/a\", AJ1016-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1017<>0, IF(AK1016<>\"n/a\", AK1016-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1017<>0, IF(AL1016<>\"n/a\", AL1016-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1017<>0, IF(AM1016<>\"n/a\", AM1016-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1017<>0, IF(AN1016<>\"n/a\", AN1016-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1017<>0, IF(AO1016<>\"n/a\", AO1016-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1017<>0, IF(AP1016<>\"n/a\", AP1016-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1017<>0, IF(AQ1016<>\"n/a\", AQ1016-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1017<>0, IF(AR1016<>\"n/a\", AR1016-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1017<>0, IF(AS1016<>\"n/a\", AS1016-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1017<>0, IF(AT1016<>\"n/a\", AT1016-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1017<>0, IF(AU1016<>\"n/a\", AU1016-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1017<>0, IF(AV1016<>\"n/a\", AV1016-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1017<>0, IF(AW1016<>\"n/a\", AW1016-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1017<>0, IF(AX1016<>\"n/a\", AX1016-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1017<>0, IF(AY1016<>\"n/a\", AY1016-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1017<>0, IF(AZ1016<>\"n/a\", AZ1016-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1017<>0, IF(BA1016<>\"n/a\", BA1016-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1017<>0, IF(BB1016<>\"n/a\", BB1016-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1017<>0, IF(BC1016<>\"n/a\", BC1016-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1017<>0, IF(BD1016<>\"n/a\", BD1016-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1017<>0, IF(BE1016<>\"n/a\", BE1016-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1017<>0, IF(BF1016<>\"n/a\", BF1016-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1017<>0, IF(BG1016<>\"n/a\", BG1016-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1017<>0, IF(BH1016<>\"n/a\", BH1016-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1017<>0, IF(BI1016<>\"n/a\", BI1016-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1017<>0, IF(BJ1016<>\"n/a\", BJ1016-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1017<>0, IF(BK1016<>\"n/a\", BK1016-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1017<>0, IF(BL1016<>\"n/a\", BL1016-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1017<>0, IF(BM1016<>\"n/a\", BM1016-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1017<>0, IF(BN1016<>\"n/a\", BN1016-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1017<>0, IF(BO1016<>\"n/a\", BO1016-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1017<>0, IF(BP1016<>\"n/a\", BP1016-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1017<>0, IF(BQ1016<>\"n/a\", BQ1016-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1017<>0, IF(BR1016<>\"n/a\", BR1016-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1017<>0, IF(BS1016<>\"n/a\", BS1016-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1017<>0, IF(BT1016<>\"n/a\", BT1016-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1017<>0, IF(BU1016<>\"n/a\", BU1016-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV1017<>0, IF(BV1016<>\"n/a\", BV1016-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW1017<>0, IF(BW1016<>\"n/a\", BW1016-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX1017<>0, IF(BX1016<>\"n/a\", BX1016-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY1017<>0, IF(BY1016<>\"n/a\", BY1016-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1017<>0, IF(BZ1016<>\"n/a\", BZ1016-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA1017<>0, IF(CA1016<>\"n/a\", CA1016-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB1017<>0, IF(CB1016<>\"n/a\", CB1016-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC1017<>0, IF(CC1016<>\"n/a\", CC1016-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD1017<>0, IF(CD1016<>\"n/a\", CD1016-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE1017<>0, IF(CE1016<>\"n/a\", CE1016-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF1017<>0, IF(CF1016<>\"n/a\", CF1016-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG1017<>0, IF(CG1016<>\"n/a\", CG1016-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH1017<>0, IF(CH1016<>\"n/a\", CH1016-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI1017<>0, IF(CI1016<>\"n/a\", CI1016-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ1017<>0, IF(CJ1016<>\"n/a\", CJ1016-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK1017<>0, IF(CK1016<>\"n/a\", CK1016-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL1017<>0, IF(CL1016<>\"n/a\", CL1016-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM1017<>0, IF(CM1016<>\"n/a\", CM1016-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN1017<>0, IF(CN1016<>\"n/a\", CN1016-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO1017<>0, IF(CO1016<>\"n/a\", CO1016-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1024)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(I$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:H1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(J$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:I1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(K$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:J1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(L$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:K1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(M$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:L1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(N$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:M1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(O$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:N1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(P$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:O1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:P1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(R$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:Q1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(S$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:R1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(T$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:S1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(U$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:T1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(V$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:U1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(W$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:V1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(X$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:W1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:X1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:Y1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:Z1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AA1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AB1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AC1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AD1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AE1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AF1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AG1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AH1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AI1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AJ1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AK1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AL1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AM1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AN1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AO1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AP1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AQ1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AR1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AS1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AT1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AU1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AV1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AW1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AX1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AY1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:AZ1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BA1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BB1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BC1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BD1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BE1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BF1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BG1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BH1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BI1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BJ1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BK1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BL1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BM1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BN1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BO1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BP1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BQ1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BR1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BS1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BT1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BU1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BV1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BW1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BX1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BY1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:BZ1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CA1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CB1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CC1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CD1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CE1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CF1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CG1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CH1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CI1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CJ1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CK1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CL1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CM1034)))","v":0},{"$f":"IF(OR(OFFSET($G1019, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=0, OFFSET($G1020, -$E1023, $E1024)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1020, -$E1023, $E1024)+$E1024, IFERROR(OFFSET($G1019, -$E1023, $E1024)/OFFSET($G1020, -$E1023, $E1024), 0), OFFSET($G1019, -$E1023, $E1024)-SUM($G1034:CN1034)))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E1043)+INDEX('Capital base input'!$G$292:$G$341, $E1043)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E1043)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E1043)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E1043)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E1043)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E1043)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E1043)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E1043)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E1043)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E1043)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E1043)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E1043)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E1043)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E1043)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E1043)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E1043)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E1043)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E1043)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E1043)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E1043)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E1043)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E1043)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E1043)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E1043)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E1043)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E1043)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E1043)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E1043)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E1043)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E1043)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E1043)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E1043)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E1043)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E1043)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E1043)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E1043)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E1043)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E1043)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E1043)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E1043)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E1043)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E1043)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E1043)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E1043)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E1043)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E1043)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E1043)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E1043)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E1043)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E1043)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E1043)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E1043)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E1043)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E1043)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E1043)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E1043)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E1043)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E1043)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E1043)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E1043)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E1043)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E1043)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E1043)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E1043)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E1043)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E1043)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E1043)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E1043)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E1043)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E1043)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E1043)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E1043)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E1043)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E1043)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E1043)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E1043)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E1043)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E1043)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E1043)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E1043)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E1043)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E1043)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E1043)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E1043)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E1043)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E1043)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E1043)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1055)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(L$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:K1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(M$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:L1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(N$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:M1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(O$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:N1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(P$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:O1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:P1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(R$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:Q1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(S$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:R1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(T$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:S1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(U$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:T1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(V$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:U1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(W$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:V1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(X$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:W1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:X1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:Y1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:Z1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AA1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AB1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AC1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AD1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AE1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AF1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AG1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AH1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AI1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AJ1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AK1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AL1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AM1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AN1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AO1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AP1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AQ1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AR1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AS1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AT1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AU1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AV1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AW1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AX1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AY1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:AZ1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BA1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BB1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BC1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BD1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BE1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BF1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BG1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BH1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BI1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BJ1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BK1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BL1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BM1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BN1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BO1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BP1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BQ1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BR1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BS1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BT1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BU1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BV1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BW1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BX1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BY1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:BZ1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CA1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CB1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CC1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CD1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CE1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CF1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CG1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CH1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CI1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CJ1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CK1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CL1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CM1065)))","v":0},{"$f":"IF(OR(OFFSET($G1050, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=0, OFFSET($G1051, -$E1054, $E1055)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1051, -$E1054, $E1055)+$E1055, IFERROR(OFFSET($G1050, -$E1054, $E1055)/OFFSET($G1051, -$E1054, $E1055), 0), OFFSET($G1050, -$E1054, $E1055)-SUM($G1065:CN1065)))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E1071)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E1071)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1081)","v":"Depreciation of asset adjustments - Capital base 2022-23"},null,null,null,{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(J$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:I1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(K$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:J1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(L$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:K1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(M$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:L1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(N$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:M1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(O$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:N1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(P$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:O1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:P1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(R$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:Q1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(S$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:R1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(T$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:S1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(U$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:T1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(V$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:U1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(W$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:V1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(X$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:W1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:X1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:Y1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:Z1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AA1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AB1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AC1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AD1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AE1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AF1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AG1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AH1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AI1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AJ1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AK1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AL1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AM1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AN1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AO1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AP1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AQ1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AR1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AS1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AT1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AU1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AV1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AW1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AX1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AY1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:AZ1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BA1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BB1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BC1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BD1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BE1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BF1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BG1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BH1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BI1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BJ1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BK1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BL1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BM1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BN1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BO1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BP1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BQ1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BR1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BS1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BT1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BU1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BV1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BW1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BX1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BY1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:BZ1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CA1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CB1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CC1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CD1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CE1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CF1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CG1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CH1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CI1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CJ1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CK1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CL1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CM1091)))","v":0},{"$f":"IF(OR(OFFSET($G1076, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=0, OFFSET($G1077, -$E1080, $E1081)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1077, -$E1080, $E1081)+$E1081, IFERROR(OFFSET($G1076, -$E1080, $E1081)/OFFSET($G1077, -$E1080, $E1081), 0), OFFSET($G1076, -$E1080, $E1081)-SUM($G1091:CN1091)))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1101<>0, IF(G1100<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E1099)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1101<>0, IF(H1100<>\"n/a\", H1100-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1101<>0, IF(I1100<>\"n/a\", I1100-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1101<>0, IF(J1100<>\"n/a\", J1100-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1101<>0, IF(K1100<>\"n/a\", K1100-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1101<>0, IF(L1100<>\"n/a\", L1100-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1101<>0, IF(M1100<>\"n/a\", M1100-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1101<>0, IF(N1100<>\"n/a\", N1100-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1101<>0, IF(O1100<>\"n/a\", O1100-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1101<>0, IF(P1100<>\"n/a\", P1100-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1101<>0, IF(Q1100<>\"n/a\", Q1100-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1101<>0, IF(R1100<>\"n/a\", R1100-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1101<>0, IF(S1100<>\"n/a\", S1100-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1101<>0, IF(T1100<>\"n/a\", T1100-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1101<>0, IF(U1100<>\"n/a\", U1100-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1101<>0, IF(V1100<>\"n/a\", V1100-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1101<>0, IF(W1100<>\"n/a\", W1100-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1101<>0, IF(X1100<>\"n/a\", X1100-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1101<>0, IF(Y1100<>\"n/a\", Y1100-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1101<>0, IF(Z1100<>\"n/a\", Z1100-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1101<>0, IF(AA1100<>\"n/a\", AA1100-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1101<>0, IF(AB1100<>\"n/a\", AB1100-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1101<>0, IF(AC1100<>\"n/a\", AC1100-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1101<>0, IF(AD1100<>\"n/a\", AD1100-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1101<>0, IF(AE1100<>\"n/a\", AE1100-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1101<>0, IF(AF1100<>\"n/a\", AF1100-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1101<>0, IF(AG1100<>\"n/a\", AG1100-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1101<>0, IF(AH1100<>\"n/a\", AH1100-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1101<>0, IF(AI1100<>\"n/a\", AI1100-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1101<>0, IF(AJ1100<>\"n/a\", AJ1100-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1101<>0, IF(AK1100<>\"n/a\", AK1100-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1101<>0, IF(AL1100<>\"n/a\", AL1100-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1101<>0, IF(AM1100<>\"n/a\", AM1100-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1101<>0, IF(AN1100<>\"n/a\", AN1100-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1101<>0, IF(AO1100<>\"n/a\", AO1100-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1101<>0, IF(AP1100<>\"n/a\", AP1100-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1101<>0, IF(AQ1100<>\"n/a\", AQ1100-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1101<>0, IF(AR1100<>\"n/a\", AR1100-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1101<>0, IF(AS1100<>\"n/a\", AS1100-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1101<>0, IF(AT1100<>\"n/a\", AT1100-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1101<>0, IF(AU1100<>\"n/a\", AU1100-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1101<>0, IF(AV1100<>\"n/a\", AV1100-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1101<>0, IF(AW1100<>\"n/a\", AW1100-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1101<>0, IF(AX1100<>\"n/a\", AX1100-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1101<>0, IF(AY1100<>\"n/a\", AY1100-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1101<>0, IF(AZ1100<>\"n/a\", AZ1100-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1101<>0, IF(BA1100<>\"n/a\", BA1100-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1101<>0, IF(BB1100<>\"n/a\", BB1100-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1101<>0, IF(BC1100<>\"n/a\", BC1100-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1101<>0, IF(BD1100<>\"n/a\", BD1100-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1101<>0, IF(BE1100<>\"n/a\", BE1100-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1101<>0, IF(BF1100<>\"n/a\", BF1100-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1101<>0, IF(BG1100<>\"n/a\", BG1100-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1101<>0, IF(BH1100<>\"n/a\", BH1100-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1101<>0, IF(BI1100<>\"n/a\", BI1100-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1101<>0, IF(BJ1100<>\"n/a\", BJ1100-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1101<>0, IF(BK1100<>\"n/a\", BK1100-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1101<>0, IF(BL1100<>\"n/a\", BL1100-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1101<>0, IF(BM1100<>\"n/a\", BM1100-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1101<>0, IF(BN1100<>\"n/a\", BN1100-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1101<>0, IF(BO1100<>\"n/a\", BO1100-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1101<>0, IF(BP1100<>\"n/a\", BP1100-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1101<>0, IF(BQ1100<>\"n/a\", BQ1100-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1101<>0, IF(BR1100<>\"n/a\", BR1100-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1101<>0, IF(BS1100<>\"n/a\", BS1100-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1101<>0, IF(BT1100<>\"n/a\", BT1100-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1101<>0, IF(BU1100<>\"n/a\", BU1100-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV1101<>0, IF(BV1100<>\"n/a\", BV1100-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW1101<>0, IF(BW1100<>\"n/a\", BW1100-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX1101<>0, IF(BX1100<>\"n/a\", BX1100-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY1101<>0, IF(BY1100<>\"n/a\", BY1100-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1101<>0, IF(BZ1100<>\"n/a\", BZ1100-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA1101<>0, IF(CA1100<>\"n/a\", CA1100-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB1101<>0, IF(CB1100<>\"n/a\", CB1100-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC1101<>0, IF(CC1100<>\"n/a\", CC1100-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD1101<>0, IF(CD1100<>\"n/a\", CD1100-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE1101<>0, IF(CE1100<>\"n/a\", CE1100-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF1101<>0, IF(CF1100<>\"n/a\", CF1100-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG1101<>0, IF(CG1100<>\"n/a\", CG1100-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH1101<>0, IF(CH1100<>\"n/a\", CH1100-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI1101<>0, IF(CI1100<>\"n/a\", CI1100-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ1101<>0, IF(CJ1100<>\"n/a\", CJ1100-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK1101<>0, IF(CK1100<>\"n/a\", CK1100-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL1101<>0, IF(CL1100<>\"n/a\", CL1100-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM1101<>0, IF(CM1100<>\"n/a\", CM1100-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN1101<>0, IF(CN1100<>\"n/a\", CN1100-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO1101<>0, IF(CO1100<>\"n/a\", CO1100-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>H$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:G1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>I$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:H1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>J$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:I1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>K$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:J1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>L$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:K1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>M$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:L1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>N$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:M1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>O$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:N1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>P$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:O1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>Q$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:P1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>R$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:Q1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>S$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:R1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>T$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:S1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>U$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:T1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>V$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:U1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>W$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:V1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>X$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:W1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>Y$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:X1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>Z$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:Y1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AA$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:Z1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AB$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AA1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AC$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AB1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AD$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AC1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AE$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AD1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AF$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AE1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AG$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AF1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AH$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AG1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AI$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AH1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AJ$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AI1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AK$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AJ1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AL$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AK1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AM$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AL1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AN$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AM1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AO$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AN1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AP$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AO1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AQ$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AP1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AR$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AQ1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AS$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AR1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AT$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AS1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AU$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AT1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AV$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AU1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AW$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AV1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AX$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AW1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AY$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AX1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>AZ$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AY1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BA$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:AZ1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BB$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BA1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BC$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BB1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BD$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BC1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BE$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BD1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BF$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BE1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BG$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BF1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BH$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BG1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BI$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BH1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BJ$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BI1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BK$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BJ1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BL$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BK1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BM$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BL1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BN$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BM1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BO$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BN1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BP$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BO1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BQ$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BP1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BR$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BQ1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BS$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BR1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BT$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BS1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BU$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BT1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BV$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BU1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BW$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BV1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BX$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BW1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BY$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BX1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>BZ$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BY1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CA$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:BZ1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CB$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CA1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CC$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CB1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CD$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CC1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CE$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CD1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CF$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CE1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CG$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CF1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CH$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CG1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CI$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CH1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CJ$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CI1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CK$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CJ1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CL$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CK1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CM$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CL1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CN$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CM1107))))","v":0},{"$f":"IF(OFFSET($G1100, -$E1107, $E1107)=\"n/a\",0,IF(OFFSET($G1100,-$E1107,$E1107)+$E1107>CO$5,IFERROR((OFFSET($G1099,-$E1107,$E1107)/(OFFSET($G1100,-$E1107,$E1107))),0),(OFFSET($G1099,-$E1107,$E1107)-SUM($G1107:CN1107))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1112)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(M$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:L1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(N$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:M1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(O$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:N1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(P$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:O1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:P1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(R$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:Q1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(S$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:R1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(T$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:S1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(U$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:T1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(V$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:U1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(W$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:V1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(X$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:W1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:X1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:Y1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:Z1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AA1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AB1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AC1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AD1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AE1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AF1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AG1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AH1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AI1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AJ1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AK1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AL1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AM1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AN1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AO1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AP1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AQ1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AR1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AS1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AT1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AU1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AV1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AW1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AX1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AY1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:AZ1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BA1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BB1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BC1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BD1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BE1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BF1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BG1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BH1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BI1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BJ1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BK1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BL1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BM1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BN1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BO1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BP1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BQ1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BR1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BS1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BT1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BU1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BV1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BW1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BX1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BY1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:BZ1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CA1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CB1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CC1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CD1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CE1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CF1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CG1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CH1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CI1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CJ1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CK1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CL1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CM1122)))","v":0},{"$f":"IF(OR(OFFSET($G1107, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=0, OFFSET($G1108, -$E1111, $E1112)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1108, -$E1111, $E1112)+$E1112, IFERROR(OFFSET($G1107, -$E1111, $E1112)/OFFSET($G1108, -$E1111, $E1112), 0), OFFSET($G1107, -$E1111, $E1112)-SUM($G1122:CN1122)))","v":0}]
[]
[null,null,null,null,{"$f":"E1137+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1138)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>K$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:J1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>L$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:K1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>M$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:L1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>N$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:M1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>O$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:N1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>P$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:O1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>Q$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:P1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>R$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:Q1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>S$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:R1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>T$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:S1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>U$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:T1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>V$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:U1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>W$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:V1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>X$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:W1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>Y$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:X1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>Z$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:Y1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AA$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:Z1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AB$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AA1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AC$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AB1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AD$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AC1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AE$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AD1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AF$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AE1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AG$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AF1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AH$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AG1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AI$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AH1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AJ$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AI1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AK$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AJ1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AL$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AK1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AM$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AL1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AN$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AM1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AO$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AN1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AP$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AO1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AQ$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AP1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AR$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AQ1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AS$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AR1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AT$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AS1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AU$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AT1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AV$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AU1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AW$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AV1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AX$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AW1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AY$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AX1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>AZ$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AY1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BA$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:AZ1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BB$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BA1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BC$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BB1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BD$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BC1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BE$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BD1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BF$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BE1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BG$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BF1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BH$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BG1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BI$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BH1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BJ$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BI1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BK$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BJ1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BL$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BK1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BM$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BL1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BN$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BM1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BO$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BN1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BP$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BO1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BQ$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BP1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BR$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BQ1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BS$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BR1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BT$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BS1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BU$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BT1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BV$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BU1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BW$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BV1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BX$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BW1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BY$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BX1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>BZ$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BY1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CA$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:BZ1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CB$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CA1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CC$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CB1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CD$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CC1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CE$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CD1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CF$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CE1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CG$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CF1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CH$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CG1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CI$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CH1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CJ$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CI1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CK$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CJ1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CL$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CK1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CM$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CL1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CN$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CM1138))))","v":0},{"$f":"IF(OFFSET($G1131, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1131,-$E1138,$E1138)+$E1138>CO$5,IFERROR((OFFSET($G1130,-$E1138,$E1138)/(OFFSET($G1131,-$E1138,$E1138))),0),(OFFSET($G1130,-$E1138,$E1138)-SUM($G1138:CN1138))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1155","v":"Asset class 42"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E1155, 'Capital base input'!$D$24:$D$73, 0))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E1155, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"0 - depreciation"},null,{"$f":"SUM(H1163:H1179)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1163:R1179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1163:AN1179)","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,{"$f":"SUM(BT1163:BT1179)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E1183)+INDEX('Capital base input'!$G$292:$G$341, $E1183)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E1183)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E1183)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E1183)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E1183)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E1183)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E1183)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E1183)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E1183)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E1183)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E1183)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E1183)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E1183)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E1183)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E1183)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E1183)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E1183)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E1183)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E1183)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E1183)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E1183)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E1183)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E1183)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E1183)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E1183)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E1183)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E1183)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E1183)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E1183)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E1183)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E1183)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E1183)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E1183)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E1183)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E1183)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E1183)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E1183)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E1183)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E1183)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E1183)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E1183)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E1183)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E1183)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E1183)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E1183)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E1183)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E1183)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E1183)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E1183)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E1183)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E1183)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E1183)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E1183)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E1183)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E1183)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E1183)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E1183)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E1183)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E1183)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E1183)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E1183)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E1183)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E1183)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E1183)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E1183)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E1183)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E1183)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E1183)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E1183)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E1183)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E1183)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E1183)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E1183)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E1183)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E1183)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E1183)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E1183)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E1183)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E1183)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E1183)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E1183)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E1183)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E1183)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E1183)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E1183)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E1183)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E1183)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[]
[null,null,null,null,{"$f":"E1183+1","v":44},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E1211)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E1211)-INDEX('Capital base input'!H$78:H$127, $E1211))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E1211)-INDEX('Capital base input'!I$78:I$127, $E1211))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E1211)-INDEX('Capital base input'!J$78:J$127, $E1211))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E1211)-INDEX('Capital base input'!K$78:K$127, $E1211))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E1211)-INDEX('Capital base input'!L$78:L$127, $E1211))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E1211)-INDEX('Capital base input'!M$78:M$127, $E1211))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E1211)-INDEX('Capital base input'!N$78:N$127, $E1211))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E1211)-INDEX('Capital base input'!O$78:O$127, $E1211))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E1211)-INDEX('Capital base input'!P$78:P$127, $E1211))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E1211)-INDEX('Capital base input'!Q$78:Q$127, $E1211))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E1211)-INDEX('Capital base input'!R$78:R$127, $E1211))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E1211)-INDEX('Capital base input'!S$78:S$127, $E1211))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E1211)-INDEX('Capital base input'!T$78:T$127, $E1211))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E1211)-INDEX('Capital base input'!U$78:U$127, $E1211))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E1211)-INDEX('Capital base input'!V$78:V$127, $E1211))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E1211)-INDEX('Capital base input'!W$78:W$127, $E1211))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E1211)-INDEX('Capital base input'!X$78:X$127, $E1211))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E1211)-INDEX('Capital base input'!Y$78:Y$127, $E1211))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E1211)-INDEX('Capital base input'!Z$78:Z$127, $E1211))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E1211)-INDEX('Capital base input'!AA$78:AA$127, $E1211))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E1211)-INDEX('Capital base input'!AB$78:AB$127, $E1211))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E1211)-INDEX('Capital base input'!AC$78:AC$127, $E1211))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E1211)-INDEX('Capital base input'!AD$78:AD$127, $E1211))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E1211)-INDEX('Capital base input'!AE$78:AE$127, $E1211))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E1211)-INDEX('Capital base input'!AF$78:AF$127, $E1211))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E1211)-INDEX('Capital base input'!AG$78:AG$127, $E1211))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E1211)-INDEX('Capital base input'!AH$78:AH$127, $E1211))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E1211)-INDEX('Capital base input'!AI$78:AI$127, $E1211))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E1211)-INDEX('Capital base input'!AJ$78:AJ$127, $E1211))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E1211)-INDEX('Capital base input'!AK$78:AK$127, $E1211))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E1211)-INDEX('Capital base input'!AL$78:AL$127, $E1211))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E1211)-INDEX('Capital base input'!AM$78:AM$127, $E1211))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E1211)-INDEX('Capital base input'!AN$78:AN$127, $E1211))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E1211)-INDEX('Capital base input'!AO$78:AO$127, $E1211))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E1211)-INDEX('Capital base input'!AP$78:AP$127, $E1211))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E1211)-INDEX('Capital base input'!AQ$78:AQ$127, $E1211))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E1211)-INDEX('Capital base input'!AR$78:AR$127, $E1211))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E1211)-INDEX('Capital base input'!AS$78:AS$127, $E1211))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E1211)-INDEX('Capital base input'!AT$78:AT$127, $E1211))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E1211)-INDEX('Capital base input'!AU$78:AU$127, $E1211))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E1211)-INDEX('Capital base input'!AV$78:AV$127, $E1211))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E1211)-INDEX('Capital base input'!AW$78:AW$127, $E1211))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E1211)-INDEX('Capital base input'!AX$78:AX$127, $E1211))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E1211)-INDEX('Capital base input'!AY$78:AY$127, $E1211))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E1211)-INDEX('Capital base input'!AZ$78:AZ$127, $E1211))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E1211)-INDEX('Capital base input'!BA$78:BA$127, $E1211))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E1211)-INDEX('Capital base input'!BB$78:BB$127, $E1211))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E1211)-INDEX('Capital base input'!BC$78:BC$127, $E1211))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E1211)-INDEX('Capital base input'!BD$78:BD$127, $E1211))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E1211)-INDEX('Capital base input'!BE$78:BE$127, $E1211))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E1211)-INDEX('Capital base input'!BF$78:BF$127, $E1211))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E1211)-INDEX('Capital base input'!BG$78:BG$127, $E1211))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E1211)-INDEX('Capital base input'!BH$78:BH$127, $E1211))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E1211)-INDEX('Capital base input'!BI$78:BI$127, $E1211))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E1211)-INDEX('Capital base input'!BJ$78:BJ$127, $E1211))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E1211)-INDEX('Capital base input'!BK$78:BK$127, $E1211))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E1211)-INDEX('Capital base input'!BL$78:BL$127, $E1211))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E1211)-INDEX('Capital base input'!BM$78:BM$127, $E1211))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E1211)-INDEX('Capital base input'!BN$78:BN$127, $E1211))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E1211)-INDEX('Capital base input'!BO$78:BO$127, $E1211))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E1211)-INDEX('Capital base input'!BP$78:BP$127, $E1211))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E1211)-INDEX('Capital base input'!BQ$78:BQ$127, $E1211))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E1211)-INDEX('Capital base input'!BR$78:BR$127, $E1211))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E1211)-INDEX('Capital base input'!BS$78:BS$127, $E1211))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E1211)-INDEX('Capital base input'!BT$78:BT$127, $E1211))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E1211)-INDEX('Capital base input'!BU$78:BU$127, $E1211))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E1211)-INDEX('Capital base input'!BV$78:BV$127, $E1211))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E1211)-INDEX('Capital base input'!BW$78:BW$127, $E1211))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E1211)-INDEX('Capital base input'!BX$78:BX$127, $E1211))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E1211)-INDEX('Capital base input'!BY$78:BY$127, $E1211))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E1211)-INDEX('Capital base input'!BZ$78:BZ$127, $E1211))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E1211)-INDEX('Capital base input'!CA$78:CA$127, $E1211))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E1211)-INDEX('Capital base input'!CB$78:CB$127, $E1211))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E1211)-INDEX('Capital base input'!CC$78:CC$127, $E1211))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E1211)-INDEX('Capital base input'!CD$78:CD$127, $E1211))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E1211)-INDEX('Capital base input'!CE$78:CE$127, $E1211))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E1211)-INDEX('Capital base input'!CF$78:CF$127, $E1211))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E1211)-INDEX('Capital base input'!CG$78:CG$127, $E1211))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E1211)-INDEX('Capital base input'!CH$78:CH$127, $E1211))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E1211)-INDEX('Capital base input'!CI$78:CI$127, $E1211))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E1211)-INDEX('Capital base input'!CJ$78:CJ$127, $E1211))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E1211)-INDEX('Capital base input'!CK$78:CK$127, $E1211))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E1211)-INDEX('Capital base input'!CL$78:CL$127, $E1211))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E1211)-INDEX('Capital base input'!CM$78:CM$127, $E1211))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E1211)-INDEX('Capital base input'!CN$78:CN$127, $E1211))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E1211)-INDEX('Capital base input'!CO$78:CO$127, $E1211))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E1211)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E1211)","v":0}]
[null,null,null,null,{"$f":"E1224","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E1226)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:L1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:M1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:N1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:O1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:P1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:Q1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:R1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:S1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:T1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:U1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:V1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:W1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:X1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:Y1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:Z1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AA1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AB1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AC1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AD1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AE1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AF1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AG1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AH1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AI1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AJ1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AK1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AL1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AM1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AN1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AO1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AP1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AQ1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AR1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AS1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AT1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AU1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AV1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AW1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AX1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AY1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:AZ1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BA1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BB1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BC1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BD1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BE1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BF1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BG1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BH1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BI1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BJ1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BK1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BL1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BM1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BN1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BO1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BP1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BQ1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BR1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BS1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BT1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BU1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BV1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BW1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BX1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BY1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:BZ1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CA1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CB1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CC1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CD1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CE1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CF1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CG1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CH1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CI1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CJ1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CK1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CL1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CM1227))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1213, -$E1219, $E1226)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E1226)<OFFSET($G1214, -$E1219, $E1226)+$E1226, OFFSET($G1213, -$E1219, $E1226)/OFFSET($G1214, -$E1219, $E1226), OFFSET($G1213, -$E1219, $E1226)-SUM($G1227:CN1227))), 0)","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1241<>0, IF(G1240<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E1239)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1241<>0, IF(H1240<>\"n/a\", H1240-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1241<>0, IF(I1240<>\"n/a\", I1240-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1241<>0, IF(J1240<>\"n/a\", J1240-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1241<>0, IF(K1240<>\"n/a\", K1240-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1241<>0, IF(L1240<>\"n/a\", L1240-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1241<>0, IF(M1240<>\"n/a\", M1240-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1241<>0, IF(N1240<>\"n/a\", N1240-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1241<>0, IF(O1240<>\"n/a\", O1240-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1241<>0, IF(P1240<>\"n/a\", P1240-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1241<>0, IF(Q1240<>\"n/a\", Q1240-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1241<>0, IF(R1240<>\"n/a\", R1240-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1241<>0, IF(S1240<>\"n/a\", S1240-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1241<>0, IF(T1240<>\"n/a\", T1240-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1241<>0, IF(U1240<>\"n/a\", U1240-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1241<>0, IF(V1240<>\"n/a\", V1240-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1241<>0, IF(W1240<>\"n/a\", W1240-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1241<>0, IF(X1240<>\"n/a\", X1240-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1241<>0, IF(Y1240<>\"n/a\", Y1240-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1241<>0, IF(Z1240<>\"n/a\", Z1240-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1241<>0, IF(AA1240<>\"n/a\", AA1240-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1241<>0, IF(AB1240<>\"n/a\", AB1240-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1241<>0, IF(AC1240<>\"n/a\", AC1240-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1241<>0, IF(AD1240<>\"n/a\", AD1240-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1241<>0, IF(AE1240<>\"n/a\", AE1240-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1241<>0, IF(AF1240<>\"n/a\", AF1240-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1241<>0, IF(AG1240<>\"n/a\", AG1240-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1241<>0, IF(AH1240<>\"n/a\", AH1240-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1241<>0, IF(AI1240<>\"n/a\", AI1240-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1241<>0, IF(AJ1240<>\"n/a\", AJ1240-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1241<>0, IF(AK1240<>\"n/a\", AK1240-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1241<>0, IF(AL1240<>\"n/a\", AL1240-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1241<>0, IF(AM1240<>\"n/a\", AM1240-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1241<>0, IF(AN1240<>\"n/a\", AN1240-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1241<>0, IF(AO1240<>\"n/a\", AO1240-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1241<>0, IF(AP1240<>\"n/a\", AP1240-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1241<>0, IF(AQ1240<>\"n/a\", AQ1240-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1241<>0, IF(AR1240<>\"n/a\", AR1240-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1241<>0, IF(AS1240<>\"n/a\", AS1240-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1241<>0, IF(AT1240<>\"n/a\", AT1240-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1241<>0, IF(AU1240<>\"n/a\", AU1240-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1241<>0, IF(AV1240<>\"n/a\", AV1240-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1241<>0, IF(AW1240<>\"n/a\", AW1240-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1241<>0, IF(AX1240<>\"n/a\", AX1240-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1241<>0, IF(AY1240<>\"n/a\", AY1240-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1241<>0, IF(AZ1240<>\"n/a\", AZ1240-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1241<>0, IF(BA1240<>\"n/a\", BA1240-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1241<>0, IF(BB1240<>\"n/a\", BB1240-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1241<>0, IF(BC1240<>\"n/a\", BC1240-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1241<>0, IF(BD1240<>\"n/a\", BD1240-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1241<>0, IF(BE1240<>\"n/a\", BE1240-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1241<>0, IF(BF1240<>\"n/a\", BF1240-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1241<>0, IF(BG1240<>\"n/a\", BG1240-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1241<>0, IF(BH1240<>\"n/a\", BH1240-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1241<>0, IF(BI1240<>\"n/a\", BI1240-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1241<>0, IF(BJ1240<>\"n/a\", BJ1240-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1241<>0, IF(BK1240<>\"n/a\", BK1240-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1241<>0, IF(BL1240<>\"n/a\", BL1240-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1241<>0, IF(BM1240<>\"n/a\", BM1240-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1241<>0, IF(BN1240<>\"n/a\", BN1240-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1241<>0, IF(BO1240<>\"n/a\", BO1240-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1241<>0, IF(BP1240<>\"n/a\", BP1240-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1241<>0, IF(BQ1240<>\"n/a\", BQ1240-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1241<>0, IF(BR1240<>\"n/a\", BR1240-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1241<>0, IF(BS1240<>\"n/a\", BS1240-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1241<>0, IF(BT1240<>\"n/a\", BT1240-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1241<>0, IF(BU1240<>\"n/a\", BU1240-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV1241<>0, IF(BV1240<>\"n/a\", BV1240-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW1241<>0, IF(BW1240<>\"n/a\", BW1240-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX1241<>0, IF(BX1240<>\"n/a\", BX1240-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY1241<>0, IF(BY1240<>\"n/a\", BY1240-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1241<>0, IF(BZ1240<>\"n/a\", BZ1240-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA1241<>0, IF(CA1240<>\"n/a\", CA1240-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB1241<>0, IF(CB1240<>\"n/a\", CB1240-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC1241<>0, IF(CC1240<>\"n/a\", CC1240-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD1241<>0, IF(CD1240<>\"n/a\", CD1240-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE1241<>0, IF(CE1240<>\"n/a\", CE1240-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF1241<>0, IF(CF1240<>\"n/a\", CF1240-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG1241<>0, IF(CG1240<>\"n/a\", CG1240-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH1241<>0, IF(CH1240<>\"n/a\", CH1240-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI1241<>0, IF(CI1240<>\"n/a\", CI1240-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ1241<>0, IF(CJ1240<>\"n/a\", CJ1240-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK1241<>0, IF(CK1240<>\"n/a\", CK1240-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL1241<>0, IF(CL1240<>\"n/a\", CL1240-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM1241<>0, IF(CM1240<>\"n/a\", CM1240-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN1241<>0, IF(CN1240<>\"n/a\", CN1240-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO1241<>0, IF(CO1240<>\"n/a\", CO1240-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>H$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:G1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>I$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:H1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>J$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:I1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>K$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:J1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>L$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:K1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>M$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:L1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>N$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:M1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>O$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:N1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>P$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:O1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>Q$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:P1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>R$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:Q1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>S$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:R1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>T$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:S1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>U$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:T1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>V$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:U1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>W$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:V1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>X$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:W1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>Y$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:X1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>Z$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:Y1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AA$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:Z1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AB$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AA1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AC$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AB1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AD$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AC1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AE$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AD1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AF$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AE1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AG$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AF1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AH$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AG1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AI$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AH1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AJ$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AI1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AK$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AJ1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AL$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AK1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AM$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AL1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AN$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AM1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AO$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AN1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AP$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AO1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AQ$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AP1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AR$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AQ1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AS$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AR1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AT$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AS1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AU$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AT1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AV$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AU1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AW$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AV1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AX$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AW1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AY$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AX1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>AZ$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AY1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BA$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:AZ1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BB$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BA1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BC$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BB1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BD$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BC1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BE$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BD1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BF$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BE1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BG$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BF1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BH$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BG1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BI$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BH1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BJ$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BI1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BK$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BJ1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BL$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BK1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BM$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BL1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BN$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BM1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BO$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BN1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BP$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BO1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BQ$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BP1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BR$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BQ1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BS$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BR1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BT$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BS1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BU$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BT1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BV$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BU1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BW$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BV1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BX$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BW1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BY$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BX1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>BZ$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BY1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CA$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:BZ1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CB$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CA1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CC$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CB1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CD$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CC1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CE$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CD1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CF$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CE1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CG$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CF1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CH$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CG1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CI$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CH1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CJ$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CI1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CK$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CJ1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CL$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CK1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CM$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CL1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CN$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CM1247))))","v":0},{"$f":"IF(OFFSET($G1240, -$E1247, $E1247)=\"n/a\",0,IF(OFFSET($G1240,-$E1247,$E1247)+$E1247>CO$5,IFERROR((OFFSET($G1239,-$E1247,$E1247)/(OFFSET($G1240,-$E1247,$E1247))),0),(OFFSET($G1239,-$E1247,$E1247)-SUM($G1247:CN1247))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1248)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(I$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:H1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(J$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:I1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(K$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:J1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(L$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:K1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(M$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:L1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(N$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:M1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(O$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:N1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(P$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:O1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:P1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(R$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:Q1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(S$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:R1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(T$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:S1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(U$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:T1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(V$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:U1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(W$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:V1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(X$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:W1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:X1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:Y1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:Z1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AA1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AB1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AC1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AD1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AE1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AF1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AG1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AH1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AI1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AJ1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AK1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AL1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AM1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AN1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AO1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AP1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AQ1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AR1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AS1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AT1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AU1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AV1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AW1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AX1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AY1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:AZ1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BA1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BB1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BC1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BD1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BE1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BF1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BG1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BH1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BI1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BJ1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BK1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BL1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BM1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BN1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BO1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BP1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BQ1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BR1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BS1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BT1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BU1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BV1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BW1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BX1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BY1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:BZ1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CA1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CB1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CC1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CD1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CE1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CF1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CG1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CH1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CI1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CJ1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CK1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CL1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CM1258)))","v":0},{"$f":"IF(OR(OFFSET($G1243, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=0, OFFSET($G1244, -$E1247, $E1248)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1244, -$E1247, $E1248)+$E1248, IFERROR(OFFSET($G1243, -$E1247, $E1248)/OFFSET($G1244, -$E1247, $E1248), 0), OFFSET($G1243, -$E1247, $E1248)-SUM($G1258:CN1258)))","v":0}]
[]
[null,null,null,null,{"$f":"E1277+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1278)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>K$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:J1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>L$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:K1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>M$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:L1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>N$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:M1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>O$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:N1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>P$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:O1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>Q$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:P1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>R$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:Q1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>S$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:R1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>T$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:S1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>U$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:T1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>V$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:U1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>W$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:V1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>X$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:W1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>Y$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:X1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>Z$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:Y1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AA$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:Z1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AB$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AA1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AC$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AB1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AD$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AC1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AE$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AD1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AF$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AE1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AG$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AF1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AH$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AG1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AI$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AH1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AJ$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AI1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AK$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AJ1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AL$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AK1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AM$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AL1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AN$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AM1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AO$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AN1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AP$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AO1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AQ$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AP1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AR$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AQ1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AS$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AR1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AT$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AS1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AU$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AT1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AV$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AU1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AW$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AV1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AX$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AW1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AY$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AX1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>AZ$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AY1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BA$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:AZ1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BB$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BA1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BC$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BB1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BD$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BC1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BE$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BD1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BF$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BE1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BG$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BF1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BH$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BG1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BI$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BH1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BJ$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BI1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BK$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BJ1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BL$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BK1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BM$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BL1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BN$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BM1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BO$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BN1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BP$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BO1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BQ$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BP1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BR$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BQ1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BS$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BR1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BT$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BS1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BU$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BT1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BV$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BU1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BW$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BV1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BX$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BW1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BY$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BX1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>BZ$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BY1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CA$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:BZ1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CB$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CA1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CC$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CB1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CD$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CC1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CE$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CD1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CF$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CE1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CG$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CF1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CH$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CG1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CI$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CH1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CJ$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CI1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CK$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CJ1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CL$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CK1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CM$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CL1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CN$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CM1278))))","v":0},{"$f":"IF(OFFSET($G1271, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1271,-$E1278,$E1278)+$E1278>CO$5,IFERROR((OFFSET($G1270,-$E1278,$E1278)/(OFFSET($G1271,-$E1278,$E1278))),0),(OFFSET($G1270,-$E1278,$E1278)-SUM($G1278:CN1278))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1279)","v":"Depreciation of asset adjustments - Capital base 2024-25"},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(L$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:K1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(M$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:L1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(N$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:M1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(O$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:N1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(P$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:O1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:P1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(R$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:Q1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(S$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:R1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(T$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:S1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(U$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:T1289)))","v":0},{"$f":"IF(OR(OFFSET($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, $E1279)-SUM($G1289:U1289)))","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, $E1279)-SUM($G1289:V1289)))","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, $E1279)-SUM($G1289:W1289)))","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, $E1279)-SUM($G1289:X1289)))","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, $E1279)-SUM($G1289:Y1289)))","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, $E1279)-SUM($G1289:Z1289)))","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, $E1279)-SUM($G1289:AA1289)))","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, $E1279)-SUM($G1289:AB1289)))","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, $E1279)-SUM($G1289:AC1289)))","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, $E1279)-SUM($G1289:AD1289)))","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, $E1279)-SUM($G1289:AE1289)))","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, $E1279)-SUM($G1289:AF1289)))","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, $E1279)-SUM($G1289:AG1289)))","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, $E1279)-SUM($G1289:AH1289)))","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, $E1279)-SUM($G1289:AI1289)))","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, $E1279)-SUM($G1289:AJ1289)))","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, $E1279)-SUM($G1289:AK1289)))","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, $E1279)-SUM($G1289:AL1289)))","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, $E1279)-SUM($G1289:AM1289)))","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, $E1279)-SUM($G1289:AN1289)))","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, $E1279)-SUM($G1289:AO1289)))","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, $E1279)-SUM($G1289:AP1289)))","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, $E1279)-SUM($G1289:AQ1289)))","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, $E1279)-SUM($G1289:AR1289)))","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, $E1279)-SUM($G1289:AS1289)))","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, $E1279)-SUM($G1289:AT1289)))","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, $E1279)-SUM($G1289:AU1289)))","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, $E1279)-SUM($G1289:AV1289)))","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, $E1279)-SUM($G1289:AW1289)))","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, $E1279)-SUM($G1289:AX1289)))","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, $E1279)-SUM($G1289:AY1289)))","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, $E1279)-SUM($G1289:AZ1289)))","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, $E1279)-SUM($G1289:BA1289)))","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, $E1279)-SUM($G1289:BB1289)))","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, $E1279)-SUM($G1289:BC1289)))","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, $E1279)-SUM($G1289:BD1289)))","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, $E1279)-SUM($G1289:BE1289)))","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, $E1279)-SUM($G1289:BF1289)))","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, $E1279)-SUM($G1289:BG1289)))","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, $E1279)-SUM($G1289:BH1289)))","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, $E1279)-SUM($G1289:BI1289)))","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, $E1279)-SUM($G1289:BJ1289)))","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, $E1279)-SUM($G1289:BK1289)))","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, $E1279)-SUM($G1289:BL1289)))","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, $E1279)-SUM($G1289:BM1289)))","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, $E1279)-SUM($G1289:BN1289)))","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, $E1279)-SUM($G1289:BO1289)))","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, $E1279)-SUM($G1289:BP1289)))","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, $E1279)-SUM($G1289:BQ1289)))","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, $E1279)-SUM($G1289:BR1289)))","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, $E1279)-SUM($G1289:BS1289)))","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, $E1279)-SUM($G1289:BT1289)))","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, $E1279)-SUM($G1289:BU1289)))","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, $E1279)-SUM($G1289:BV1289)))","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, $E1279)-SUM($G1289:BW1289)))","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, $E1279)-SUM($G1289:BX1289)))","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, $E1279)-SUM($G1289:BY1289)))","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, $E1279)-SUM($G1289:BZ1289)))","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, $E1279)-SUM($G1289:CA1289)))","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, $E1279)-SUM($G1289:CB1289)))","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, $E1279)-SUM($G1289:CC1289)))","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, $E1279)-SUM($G1289:CD1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CE1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CF1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CG1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CH1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CI1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CJ1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CK1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CL1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CM1289)))","v":0},{"$f":"IF(OR(OFFSET($G1274, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=0, OFFSET($G1275, -$E1278, $E1279)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1275, -$E1278, $E1279)+$E1279, IFERROR(OFFSET($G1274, -$E1278, $E1279)/OFFSET($G1275, -$E1278, $E1279), 0), OFFSET($G1274, -$E1278, $E1279)-SUM($G1289:CN1289)))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1295","v":"Asset class 47"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E1295, 'Capital base input'!$D$24:$D$73, 0))","v":"Spare straight-line tax asset class"}]
[null,null,null,null,{"$f":"E1304+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1305)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>J$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:I1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>K$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:J1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>L$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:K1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>M$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:L1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>N$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:M1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>O$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:N1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>P$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:O1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>Q$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:P1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>R$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:Q1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>S$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:R1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>T$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:S1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>U$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:T1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>V$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:U1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>W$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:V1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>X$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:W1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>Y$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:X1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>Z$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:Y1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AA$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:Z1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AB$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AA1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AC$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AB1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AD$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AC1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AE$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AD1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AF$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AE1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AG$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AF1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AH$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AG1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AI$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AH1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AJ$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AI1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AK$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AJ1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AL$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AK1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AM$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AL1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AN$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AM1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AO$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AN1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AP$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AO1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AQ$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AP1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AR$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AQ1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AS$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AR1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AT$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AS1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AU$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AT1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AV$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AU1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AW$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AV1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AX$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AW1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AY$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AX1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>AZ$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AY1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BA$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:AZ1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BB$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BA1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BC$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BB1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BD$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BC1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BE$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BD1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BF$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BE1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BG$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BF1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BH$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BG1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BI$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BH1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BJ$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BI1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BK$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BJ1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BL$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BK1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BM$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BL1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BN$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BM1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BO$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BN1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BP$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BO1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BQ$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BP1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BR$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BQ1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BS$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BR1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BT$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BS1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BU$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BT1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BV$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BU1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BW$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BV1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BX$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BW1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BY$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BX1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>BZ$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BY1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CA$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:BZ1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CB$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CA1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CC$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CB1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CD$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CC1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CE$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CD1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CF$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CE1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CG$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CF1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CH$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CG1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CI$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CH1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CJ$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CI1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CK$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CJ1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CL$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CK1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CM$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CL1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CN$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CM1305))))","v":0},{"$f":"IF(OFFSET($G1298, -$E1305, $E1305)=\"n/a\",0,IF(OFFSET($G1298,-$E1305,$E1305)+$E1305>CO$5,IFERROR((OFFSET($G1297,-$E1305,$E1305)/(OFFSET($G1298,-$E1305,$E1305))),0),(OFFSET($G1297,-$E1305,$E1305)-SUM($G1305:CN1305))))","v":0}]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E1295, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Spare straight-line tax asset class - depreciation"},null,{"$f":"SUM(H1303:H1319)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1303:R1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1303:AN1319)","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,{"$f":"SUM(BT1303:BT1319)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E1323)+INDEX('Capital base input'!$G$292:$G$341, $E1323)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E1323)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E1323)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E1323)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E1323)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E1323)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E1323)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E1323)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E1323)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E1323)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E1323)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E1323)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E1323)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E1323)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E1323)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E1323)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E1323)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E1323)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E1323)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E1323)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E1323)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E1323)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E1323)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E1323)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E1323)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E1323)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E1323)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E1323)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E1323)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E1323)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E1323)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E1323)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E1323)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E1323)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E1323)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E1323)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E1323)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E1323)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E1323)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E1323)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E1323)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E1323)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E1323)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E1323)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E1323)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E1323)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E1323)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E1323)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E1323)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E1323)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E1323)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E1323)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E1323)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E1323)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E1323)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E1323)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E1323)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E1323)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E1323)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E1323)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E1323)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E1323)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E1323)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E1323)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E1323)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E1323)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E1323)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E1323)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E1323)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E1323)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E1323)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E1323)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E1323)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E1323)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E1323)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E1323)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E1323)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E1323)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E1323)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E1323)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E1323)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E1323)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E1323)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E1323)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E1323)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E1323)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E1323)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,{"$f":"E1335+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1336)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>M$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:L1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>N$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:M1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>O$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:N1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>P$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:O1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>Q$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:P1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>R$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:Q1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>S$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:R1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>T$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:S1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>U$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:T1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>V$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:U1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>W$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:V1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>X$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:W1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>Y$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:X1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>Z$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:Y1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AA$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:Z1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AB$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AA1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AC$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AB1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AD$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AC1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AE$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AD1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AF$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AE1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AG$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AF1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AH$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AG1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AI$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AH1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AJ$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AI1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AK$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AJ1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AL$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AK1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AM$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AL1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AN$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AM1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AO$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AN1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AP$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AO1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AQ$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AP1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AR$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AQ1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AS$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AR1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AT$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AS1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AU$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AT1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AV$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AU1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AW$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AV1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AX$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AW1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AY$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AX1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>AZ$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AY1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BA$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:AZ1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BB$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BA1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BC$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BB1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BD$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BC1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BE$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BD1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BF$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BE1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BG$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BF1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BH$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BG1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BI$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BH1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BJ$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BI1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BK$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BJ1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BL$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BK1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BM$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BL1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BN$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BM1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BO$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BN1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BP$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BO1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BQ$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BP1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BR$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BQ1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BS$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BR1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BT$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BS1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BU$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BT1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BV$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BU1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BW$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BV1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BX$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BW1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BY$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BX1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>BZ$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BY1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CA$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:BZ1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CB$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CA1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CC$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CB1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CD$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CC1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CE$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CD1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CF$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CE1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CG$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CF1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CH$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CG1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CI$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CH1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CJ$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CI1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CK$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CJ1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CL$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CK1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CM$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CL1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CN$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CM1336))))","v":0},{"$f":"IF(OFFSET($G1329, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1329,-$E1336,$E1336)+$E1336>CO$5,IFERROR((OFFSET($G1328,-$E1336,$E1336)/(OFFSET($G1329,-$E1336,$E1336))),0),(OFFSET($G1328,-$E1336,$E1336)-SUM($G1336:CN1336))))","v":0}]
[null,null,null,null,{"$f":"E1323+1","v":49},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E1351)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E1351)-INDEX('Capital base input'!H$78:H$127, $E1351))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E1351)-INDEX('Capital base input'!I$78:I$127, $E1351))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E1351)-INDEX('Capital base input'!J$78:J$127, $E1351))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E1351)-INDEX('Capital base input'!K$78:K$127, $E1351))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E1351)-INDEX('Capital base input'!L$78:L$127, $E1351))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E1351)-INDEX('Capital base input'!M$78:M$127, $E1351))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E1351)-INDEX('Capital base input'!N$78:N$127, $E1351))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E1351)-INDEX('Capital base input'!O$78:O$127, $E1351))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E1351)-INDEX('Capital base input'!P$78:P$127, $E1351))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E1351)-INDEX('Capital base input'!Q$78:Q$127, $E1351))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E1351)-INDEX('Capital base input'!R$78:R$127, $E1351))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E1351)-INDEX('Capital base input'!S$78:S$127, $E1351))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E1351)-INDEX('Capital base input'!T$78:T$127, $E1351))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E1351)-INDEX('Capital base input'!U$78:U$127, $E1351))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E1351)-INDEX('Capital base input'!V$78:V$127, $E1351))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E1351)-INDEX('Capital base input'!W$78:W$127, $E1351))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E1351)-INDEX('Capital base input'!X$78:X$127, $E1351))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E1351)-INDEX('Capital base input'!Y$78:Y$127, $E1351))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E1351)-INDEX('Capital base input'!Z$78:Z$127, $E1351))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E1351)-INDEX('Capital base input'!AA$78:AA$127, $E1351))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E1351)-INDEX('Capital base input'!AB$78:AB$127, $E1351))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E1351)-INDEX('Capital base input'!AC$78:AC$127, $E1351))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E1351)-INDEX('Capital base input'!AD$78:AD$127, $E1351))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E1351)-INDEX('Capital base input'!AE$78:AE$127, $E1351))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E1351)-INDEX('Capital base input'!AF$78:AF$127, $E1351))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E1351)-INDEX('Capital base input'!AG$78:AG$127, $E1351))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E1351)-INDEX('Capital base input'!AH$78:AH$127, $E1351))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E1351)-INDEX('Capital base input'!AI$78:AI$127, $E1351))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E1351)-INDEX('Capital base input'!AJ$78:AJ$127, $E1351))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E1351)-INDEX('Capital base input'!AK$78:AK$127, $E1351))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E1351)-INDEX('Capital base input'!AL$78:AL$127, $E1351))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E1351)-INDEX('Capital base input'!AM$78:AM$127, $E1351))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E1351)-INDEX('Capital base input'!AN$78:AN$127, $E1351))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E1351)-INDEX('Capital base input'!AO$78:AO$127, $E1351))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E1351)-INDEX('Capital base input'!AP$78:AP$127, $E1351))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E1351)-INDEX('Capital base input'!AQ$78:AQ$127, $E1351))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E1351)-INDEX('Capital base input'!AR$78:AR$127, $E1351))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E1351)-INDEX('Capital base input'!AS$78:AS$127, $E1351))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E1351)-INDEX('Capital base input'!AT$78:AT$127, $E1351))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E1351)-INDEX('Capital base input'!AU$78:AU$127, $E1351))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E1351)-INDEX('Capital base input'!AV$78:AV$127, $E1351))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E1351)-INDEX('Capital base input'!AW$78:AW$127, $E1351))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E1351)-INDEX('Capital base input'!AX$78:AX$127, $E1351))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E1351)-INDEX('Capital base input'!AY$78:AY$127, $E1351))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E1351)-INDEX('Capital base input'!AZ$78:AZ$127, $E1351))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E1351)-INDEX('Capital base input'!BA$78:BA$127, $E1351))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E1351)-INDEX('Capital base input'!BB$78:BB$127, $E1351))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E1351)-INDEX('Capital base input'!BC$78:BC$127, $E1351))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E1351)-INDEX('Capital base input'!BD$78:BD$127, $E1351))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E1351)-INDEX('Capital base input'!BE$78:BE$127, $E1351))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E1351)-INDEX('Capital base input'!BF$78:BF$127, $E1351))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E1351)-INDEX('Capital base input'!BG$78:BG$127, $E1351))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E1351)-INDEX('Capital base input'!BH$78:BH$127, $E1351))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E1351)-INDEX('Capital base input'!BI$78:BI$127, $E1351))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E1351)-INDEX('Capital base input'!BJ$78:BJ$127, $E1351))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E1351)-INDEX('Capital base input'!BK$78:BK$127, $E1351))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E1351)-INDEX('Capital base input'!BL$78:BL$127, $E1351))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E1351)-INDEX('Capital base input'!BM$78:BM$127, $E1351))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E1351)-INDEX('Capital base input'!BN$78:BN$127, $E1351))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E1351)-INDEX('Capital base input'!BO$78:BO$127, $E1351))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E1351)-INDEX('Capital base input'!BP$78:BP$127, $E1351))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E1351)-INDEX('Capital base input'!BQ$78:BQ$127, $E1351))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E1351)-INDEX('Capital base input'!BR$78:BR$127, $E1351))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E1351)-INDEX('Capital base input'!BS$78:BS$127, $E1351))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E1351)-INDEX('Capital base input'!BT$78:BT$127, $E1351))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E1351)-INDEX('Capital base input'!BU$78:BU$127, $E1351))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E1351)-INDEX('Capital base input'!BV$78:BV$127, $E1351))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E1351)-INDEX('Capital base input'!BW$78:BW$127, $E1351))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E1351)-INDEX('Capital base input'!BX$78:BX$127, $E1351))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E1351)-INDEX('Capital base input'!BY$78:BY$127, $E1351))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E1351)-INDEX('Capital base input'!BZ$78:BZ$127, $E1351))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E1351)-INDEX('Capital base input'!CA$78:CA$127, $E1351))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E1351)-INDEX('Capital base input'!CB$78:CB$127, $E1351))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E1351)-INDEX('Capital base input'!CC$78:CC$127, $E1351))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E1351)-INDEX('Capital base input'!CD$78:CD$127, $E1351))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E1351)-INDEX('Capital base input'!CE$78:CE$127, $E1351))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E1351)-INDEX('Capital base input'!CF$78:CF$127, $E1351))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E1351)-INDEX('Capital base input'!CG$78:CG$127, $E1351))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E1351)-INDEX('Capital base input'!CH$78:CH$127, $E1351))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E1351)-INDEX('Capital base input'!CI$78:CI$127, $E1351))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E1351)-INDEX('Capital base input'!CJ$78:CJ$127, $E1351))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E1351)-INDEX('Capital base input'!CK$78:CK$127, $E1351))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E1351)-INDEX('Capital base input'!CL$78:CL$127, $E1351))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E1351)-INDEX('Capital base input'!CM$78:CM$127, $E1351))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E1351)-INDEX('Capital base input'!CN$78:CN$127, $E1351))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E1351)-INDEX('Capital base input'!CO$78:CO$127, $E1351))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E1351)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E1351)","v":0}]
[null,null,null,null,{"$f":"E1364","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E1366)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:L1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:M1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:N1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:O1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:P1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:Q1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:R1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:S1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:T1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:U1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:V1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:W1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:X1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:Y1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:Z1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AA1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AB1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AC1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AD1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AE1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AF1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AG1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AH1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AI1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AJ1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AK1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AL1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AM1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AN1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AO1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AP1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AQ1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AR1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AS1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AT1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AU1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AV1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AW1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AX1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AY1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:AZ1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BA1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BB1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BC1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BD1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BE1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BF1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BG1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BH1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BI1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BJ1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BK1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BL1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BM1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BN1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BO1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BP1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BQ1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BR1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BS1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BT1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BU1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BV1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BW1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BX1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BY1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:BZ1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CA1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CB1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CC1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CD1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CE1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CF1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CG1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CH1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CI1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CJ1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CK1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CL1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CM1367))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1353, -$E1359, $E1366)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E1366)<OFFSET($G1354, -$E1359, $E1366)+$E1366, OFFSET($G1353, -$E1359, $E1366)/OFFSET($G1354, -$E1359, $E1366), OFFSET($G1353, -$E1359, $E1366)-SUM($G1367:CN1367))), 0)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1364)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(M$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:L1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(N$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:M1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(O$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:N1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(P$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:O1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:P1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(R$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:Q1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(S$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:R1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(T$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:S1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(U$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:T1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(V$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:U1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(W$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:V1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(X$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:W1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:X1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:Y1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:Z1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AA1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AB1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AC1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AD1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AE1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AF1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AG1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AH1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AI1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AJ1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AK1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AL1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AM1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AN1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AO1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AP1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AQ1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AR1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AS1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AT1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AU1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AV1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AW1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AX1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AY1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:AZ1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BA1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BB1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BC1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BD1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BE1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BF1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BG1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BH1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BI1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BJ1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BK1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BL1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BM1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BN1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BO1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BP1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BQ1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BR1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BS1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BT1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BU1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BV1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BW1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BX1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BY1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:BZ1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CA1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CB1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CC1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CD1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CE1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CF1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CG1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CH1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CI1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CJ1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CK1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CL1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CM1374)))","v":0},{"$f":"IF(OR(OFFSET($G1359, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=0, OFFSET($G1360, -$E1363, $E1364)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1360, -$E1363, $E1364)+$E1364, IFERROR(OFFSET($G1359, -$E1363, $E1364)/OFFSET($G1360, -$E1363, $E1364), 0), OFFSET($G1359, -$E1363, $E1364)-SUM($G1374:CN1374)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E1351, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"In-house software - depreciation"},null,{"$f":"SUM(H1359:H1375)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1359:R1375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1359:AN1375)","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,{"$f":"SUM(BT1359:BT1375)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1379","v":"Asset class 50"},{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E1379, 'Capital base input'!$D$24:$D$73, 0))","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"E1351+1","v":50},"Value of starting capital base and net capex addition",{"$f":"INDEX('Capital base input'!$G$24:$G$73,$E1379)/'Capital base input'!G$14","v":0},{"$f":"(INDEX('Capital base input'!H$24:H$73, $E1379)-INDEX('Capital base input'!H$78:H$127, $E1379))/'Capital base input'!H$14*(1+'Capital base input'!H$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!I$24:I$73, $E1379)-INDEX('Capital base input'!I$78:I$127, $E1379))/'Capital base input'!I$14*(1+'Capital base input'!I$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!J$24:J$73, $E1379)-INDEX('Capital base input'!J$78:J$127, $E1379))/'Capital base input'!J$14*(1+'Capital base input'!J$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!K$24:K$73, $E1379)-INDEX('Capital base input'!K$78:K$127, $E1379))/'Capital base input'!K$14*(1+'Capital base input'!K$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!L$24:L$73, $E1379)-INDEX('Capital base input'!L$78:L$127, $E1379))/'Capital base input'!L$14*(1+'Capital base input'!L$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!M$24:M$73, $E1379)-INDEX('Capital base input'!M$78:M$127, $E1379))/'Capital base input'!M$14*(1+'Capital base input'!M$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!N$24:N$73, $E1379)-INDEX('Capital base input'!N$78:N$127, $E1379))/'Capital base input'!N$14*(1+'Capital base input'!N$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!O$24:O$73, $E1379)-INDEX('Capital base input'!O$78:O$127, $E1379))/'Capital base input'!O$14*(1+'Capital base input'!O$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!P$24:P$73, $E1379)-INDEX('Capital base input'!P$78:P$127, $E1379))/'Capital base input'!P$14*(1+'Capital base input'!P$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Q$24:Q$73, $E1379)-INDEX('Capital base input'!Q$78:Q$127, $E1379))/'Capital base input'!Q$14*(1+'Capital base input'!Q$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!R$24:R$73, $E1379)-INDEX('Capital base input'!R$78:R$127, $E1379))/'Capital base input'!R$14*(1+'Capital base input'!R$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!S$24:S$73, $E1379)-INDEX('Capital base input'!S$78:S$127, $E1379))/'Capital base input'!S$14*(1+'Capital base input'!S$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!T$24:T$73, $E1379)-INDEX('Capital base input'!T$78:T$127, $E1379))/'Capital base input'!T$14*(1+'Capital base input'!T$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!U$24:U$73, $E1379)-INDEX('Capital base input'!U$78:U$127, $E1379))/'Capital base input'!U$14*(1+'Capital base input'!U$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!V$24:V$73, $E1379)-INDEX('Capital base input'!V$78:V$127, $E1379))/'Capital base input'!V$14*(1+'Capital base input'!V$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!W$24:W$73, $E1379)-INDEX('Capital base input'!W$78:W$127, $E1379))/'Capital base input'!W$14*(1+'Capital base input'!W$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!X$24:X$73, $E1379)-INDEX('Capital base input'!X$78:X$127, $E1379))/'Capital base input'!X$14*(1+'Capital base input'!X$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Y$24:Y$73, $E1379)-INDEX('Capital base input'!Y$78:Y$127, $E1379))/'Capital base input'!Y$14*(1+'Capital base input'!Y$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!Z$24:Z$73, $E1379)-INDEX('Capital base input'!Z$78:Z$127, $E1379))/'Capital base input'!Z$14*(1+'Capital base input'!Z$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AA$24:AA$73, $E1379)-INDEX('Capital base input'!AA$78:AA$127, $E1379))/'Capital base input'!AA$14*(1+'Capital base input'!AA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AB$24:AB$73, $E1379)-INDEX('Capital base input'!AB$78:AB$127, $E1379))/'Capital base input'!AB$14*(1+'Capital base input'!AB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AC$24:AC$73, $E1379)-INDEX('Capital base input'!AC$78:AC$127, $E1379))/'Capital base input'!AC$14*(1+'Capital base input'!AC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AD$24:AD$73, $E1379)-INDEX('Capital base input'!AD$78:AD$127, $E1379))/'Capital base input'!AD$14*(1+'Capital base input'!AD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AE$24:AE$73, $E1379)-INDEX('Capital base input'!AE$78:AE$127, $E1379))/'Capital base input'!AE$14*(1+'Capital base input'!AE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AF$24:AF$73, $E1379)-INDEX('Capital base input'!AF$78:AF$127, $E1379))/'Capital base input'!AF$14*(1+'Capital base input'!AF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AG$24:AG$73, $E1379)-INDEX('Capital base input'!AG$78:AG$127, $E1379))/'Capital base input'!AG$14*(1+'Capital base input'!AG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AH$24:AH$73, $E1379)-INDEX('Capital base input'!AH$78:AH$127, $E1379))/'Capital base input'!AH$14*(1+'Capital base input'!AH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AI$24:AI$73, $E1379)-INDEX('Capital base input'!AI$78:AI$127, $E1379))/'Capital base input'!AI$14*(1+'Capital base input'!AI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AJ$24:AJ$73, $E1379)-INDEX('Capital base input'!AJ$78:AJ$127, $E1379))/'Capital base input'!AJ$14*(1+'Capital base input'!AJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AK$24:AK$73, $E1379)-INDEX('Capital base input'!AK$78:AK$127, $E1379))/'Capital base input'!AK$14*(1+'Capital base input'!AK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AL$24:AL$73, $E1379)-INDEX('Capital base input'!AL$78:AL$127, $E1379))/'Capital base input'!AL$14*(1+'Capital base input'!AL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AM$24:AM$73, $E1379)-INDEX('Capital base input'!AM$78:AM$127, $E1379))/'Capital base input'!AM$14*(1+'Capital base input'!AM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AN$24:AN$73, $E1379)-INDEX('Capital base input'!AN$78:AN$127, $E1379))/'Capital base input'!AN$14*(1+'Capital base input'!AN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AO$24:AO$73, $E1379)-INDEX('Capital base input'!AO$78:AO$127, $E1379))/'Capital base input'!AO$14*(1+'Capital base input'!AO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AP$24:AP$73, $E1379)-INDEX('Capital base input'!AP$78:AP$127, $E1379))/'Capital base input'!AP$14*(1+'Capital base input'!AP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AQ$24:AQ$73, $E1379)-INDEX('Capital base input'!AQ$78:AQ$127, $E1379))/'Capital base input'!AQ$14*(1+'Capital base input'!AQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AR$24:AR$73, $E1379)-INDEX('Capital base input'!AR$78:AR$127, $E1379))/'Capital base input'!AR$14*(1+'Capital base input'!AR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AS$24:AS$73, $E1379)-INDEX('Capital base input'!AS$78:AS$127, $E1379))/'Capital base input'!AS$14*(1+'Capital base input'!AS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AT$24:AT$73, $E1379)-INDEX('Capital base input'!AT$78:AT$127, $E1379))/'Capital base input'!AT$14*(1+'Capital base input'!AT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AU$24:AU$73, $E1379)-INDEX('Capital base input'!AU$78:AU$127, $E1379))/'Capital base input'!AU$14*(1+'Capital base input'!AU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AV$24:AV$73, $E1379)-INDEX('Capital base input'!AV$78:AV$127, $E1379))/'Capital base input'!AV$14*(1+'Capital base input'!AV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AW$24:AW$73, $E1379)-INDEX('Capital base input'!AW$78:AW$127, $E1379))/'Capital base input'!AW$14*(1+'Capital base input'!AW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AX$24:AX$73, $E1379)-INDEX('Capital base input'!AX$78:AX$127, $E1379))/'Capital base input'!AX$14*(1+'Capital base input'!AX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AY$24:AY$73, $E1379)-INDEX('Capital base input'!AY$78:AY$127, $E1379))/'Capital base input'!AY$14*(1+'Capital base input'!AY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!AZ$24:AZ$73, $E1379)-INDEX('Capital base input'!AZ$78:AZ$127, $E1379))/'Capital base input'!AZ$14*(1+'Capital base input'!AZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BA$24:BA$73, $E1379)-INDEX('Capital base input'!BA$78:BA$127, $E1379))/'Capital base input'!BA$14*(1+'Capital base input'!BA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BB$24:BB$73, $E1379)-INDEX('Capital base input'!BB$78:BB$127, $E1379))/'Capital base input'!BB$14*(1+'Capital base input'!BB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BC$24:BC$73, $E1379)-INDEX('Capital base input'!BC$78:BC$127, $E1379))/'Capital base input'!BC$14*(1+'Capital base input'!BC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BD$24:BD$73, $E1379)-INDEX('Capital base input'!BD$78:BD$127, $E1379))/'Capital base input'!BD$14*(1+'Capital base input'!BD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BE$24:BE$73, $E1379)-INDEX('Capital base input'!BE$78:BE$127, $E1379))/'Capital base input'!BE$14*(1+'Capital base input'!BE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BF$24:BF$73, $E1379)-INDEX('Capital base input'!BF$78:BF$127, $E1379))/'Capital base input'!BF$14*(1+'Capital base input'!BF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BG$24:BG$73, $E1379)-INDEX('Capital base input'!BG$78:BG$127, $E1379))/'Capital base input'!BG$14*(1+'Capital base input'!BG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BH$24:BH$73, $E1379)-INDEX('Capital base input'!BH$78:BH$127, $E1379))/'Capital base input'!BH$14*(1+'Capital base input'!BH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BI$24:BI$73, $E1379)-INDEX('Capital base input'!BI$78:BI$127, $E1379))/'Capital base input'!BI$14*(1+'Capital base input'!BI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BJ$24:BJ$73, $E1379)-INDEX('Capital base input'!BJ$78:BJ$127, $E1379))/'Capital base input'!BJ$14*(1+'Capital base input'!BJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BK$24:BK$73, $E1379)-INDEX('Capital base input'!BK$78:BK$127, $E1379))/'Capital base input'!BK$14*(1+'Capital base input'!BK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BL$24:BL$73, $E1379)-INDEX('Capital base input'!BL$78:BL$127, $E1379))/'Capital base input'!BL$14*(1+'Capital base input'!BL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BM$24:BM$73, $E1379)-INDEX('Capital base input'!BM$78:BM$127, $E1379))/'Capital base input'!BM$14*(1+'Capital base input'!BM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BN$24:BN$73, $E1379)-INDEX('Capital base input'!BN$78:BN$127, $E1379))/'Capital base input'!BN$14*(1+'Capital base input'!BN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BO$24:BO$73, $E1379)-INDEX('Capital base input'!BO$78:BO$127, $E1379))/'Capital base input'!BO$14*(1+'Capital base input'!BO$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BP$24:BP$73, $E1379)-INDEX('Capital base input'!BP$78:BP$127, $E1379))/'Capital base input'!BP$14*(1+'Capital base input'!BP$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BQ$24:BQ$73, $E1379)-INDEX('Capital base input'!BQ$78:BQ$127, $E1379))/'Capital base input'!BQ$14*(1+'Capital base input'!BQ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BR$24:BR$73, $E1379)-INDEX('Capital base input'!BR$78:BR$127, $E1379))/'Capital base input'!BR$14*(1+'Capital base input'!BR$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BS$24:BS$73, $E1379)-INDEX('Capital base input'!BS$78:BS$127, $E1379))/'Capital base input'!BS$14*(1+'Capital base input'!BS$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BT$24:BT$73, $E1379)-INDEX('Capital base input'!BT$78:BT$127, $E1379))/'Capital base input'!BT$14*(1+'Capital base input'!BT$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BU$24:BU$73, $E1379)-INDEX('Capital base input'!BU$78:BU$127, $E1379))/'Capital base input'!BU$14*(1+'Capital base input'!BU$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BV$24:BV$73, $E1379)-INDEX('Capital base input'!BV$78:BV$127, $E1379))/'Capital base input'!BV$14*(1+'Capital base input'!BV$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BW$24:BW$73, $E1379)-INDEX('Capital base input'!BW$78:BW$127, $E1379))/'Capital base input'!BW$14*(1+'Capital base input'!BW$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BX$24:BX$73, $E1379)-INDEX('Capital base input'!BX$78:BX$127, $E1379))/'Capital base input'!BX$14*(1+'Capital base input'!BX$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BY$24:BY$73, $E1379)-INDEX('Capital base input'!BY$78:BY$127, $E1379))/'Capital base input'!BY$14*(1+'Capital base input'!BY$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!BZ$24:BZ$73, $E1379)-INDEX('Capital base input'!BZ$78:BZ$127, $E1379))/'Capital base input'!BZ$14*(1+'Capital base input'!BZ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CA$24:CA$73, $E1379)-INDEX('Capital base input'!CA$78:CA$127, $E1379))/'Capital base input'!CA$14*(1+'Capital base input'!CA$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CB$24:CB$73, $E1379)-INDEX('Capital base input'!CB$78:CB$127, $E1379))/'Capital base input'!CB$14*(1+'Capital base input'!CB$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CC$24:CC$73, $E1379)-INDEX('Capital base input'!CC$78:CC$127, $E1379))/'Capital base input'!CC$14*(1+'Capital base input'!CC$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CD$24:CD$73, $E1379)-INDEX('Capital base input'!CD$78:CD$127, $E1379))/'Capital base input'!CD$14*(1+'Capital base input'!CD$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CE$24:CE$73, $E1379)-INDEX('Capital base input'!CE$78:CE$127, $E1379))/'Capital base input'!CE$14*(1+'Capital base input'!CE$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CF$24:CF$73, $E1379)-INDEX('Capital base input'!CF$78:CF$127, $E1379))/'Capital base input'!CF$14*(1+'Capital base input'!CF$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CG$24:CG$73, $E1379)-INDEX('Capital base input'!CG$78:CG$127, $E1379))/'Capital base input'!CG$14*(1+'Capital base input'!CG$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CH$24:CH$73, $E1379)-INDEX('Capital base input'!CH$78:CH$127, $E1379))/'Capital base input'!CH$14*(1+'Capital base input'!CH$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CI$24:CI$73, $E1379)-INDEX('Capital base input'!CI$78:CI$127, $E1379))/'Capital base input'!CI$14*(1+'Capital base input'!CI$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CJ$24:CJ$73, $E1379)-INDEX('Capital base input'!CJ$78:CJ$127, $E1379))/'Capital base input'!CJ$14*(1+'Capital base input'!CJ$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CK$24:CK$73, $E1379)-INDEX('Capital base input'!CK$78:CK$127, $E1379))/'Capital base input'!CK$14*(1+'Capital base input'!CK$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CL$24:CL$73, $E1379)-INDEX('Capital base input'!CL$78:CL$127, $E1379))/'Capital base input'!CL$14*(1+'Capital base input'!CL$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CM$24:CM$73, $E1379)-INDEX('Capital base input'!CM$78:CM$127, $E1379))/'Capital base input'!CM$14*(1+'Capital base input'!CM$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CN$24:CN$73, $E1379)-INDEX('Capital base input'!CN$78:CN$127, $E1379))/'Capital base input'!CN$14*(1+'Capital base input'!CN$16)^0.5","v":0},{"$f":"(INDEX('Capital base input'!CO$24:CO$73, $E1379)-INDEX('Capital base input'!CO$78:CO$127, $E1379))/'Capital base input'!CO$14*(1+'Capital base input'!CO$16)^0.5","v":0}]
[null,null,null,null,null,"Initial remaining life and standard lives (years)",{"$f":"IF(INDEX('Capital base input'!$G$132:$G$181, $E1379)=\"\", IF($G1379=0, 0, F1380), INDEX('Capital base input'!$G$132:$G$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!H$132:H$181, $E1379)=\"\", G1380, INDEX('Capital base input'!H$132:H$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!I$132:I$181, $E1379)=\"\", H1380, INDEX('Capital base input'!I$132:I$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!J$132:J$181, $E1379)=\"\", I1380, INDEX('Capital base input'!J$132:J$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!K$132:K$181, $E1379)=\"\", J1380, INDEX('Capital base input'!K$132:K$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!L$132:L$181, $E1379)=\"\", K1380, INDEX('Capital base input'!L$132:L$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!M$132:M$181, $E1379)=\"\", L1380, INDEX('Capital base input'!M$132:M$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!N$132:N$181, $E1379)=\"\", M1380, INDEX('Capital base input'!N$132:N$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!O$132:O$181, $E1379)=\"\", N1380, INDEX('Capital base input'!O$132:O$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!P$132:P$181, $E1379)=\"\", O1380, INDEX('Capital base input'!P$132:P$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!Q$132:Q$181, $E1379)=\"\", P1380, INDEX('Capital base input'!Q$132:Q$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!R$132:R$181, $E1379)=\"\", Q1380, INDEX('Capital base input'!R$132:R$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!S$132:S$181, $E1379)=\"\", R1380, INDEX('Capital base input'!S$132:S$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!T$132:T$181, $E1379)=\"\", S1380, INDEX('Capital base input'!T$132:T$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!U$132:U$181, $E1379)=\"\", T1380, INDEX('Capital base input'!U$132:U$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!V$132:V$181, $E1379)=\"\", U1380, INDEX('Capital base input'!V$132:V$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!W$132:W$181, $E1379)=\"\", V1380, INDEX('Capital base input'!W$132:W$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!X$132:X$181, $E1379)=\"\", W1380, INDEX('Capital base input'!X$132:X$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!Y$132:Y$181, $E1379)=\"\", X1380, INDEX('Capital base input'!Y$132:Y$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!Z$132:Z$181, $E1379)=\"\", Y1380, INDEX('Capital base input'!Z$132:Z$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AA$132:AA$181, $E1379)=\"\", Z1380, INDEX('Capital base input'!AA$132:AA$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AB$132:AB$181, $E1379)=\"\", AA1380, INDEX('Capital base input'!AB$132:AB$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AC$132:AC$181, $E1379)=\"\", AB1380, INDEX('Capital base input'!AC$132:AC$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AD$132:AD$181, $E1379)=\"\", AC1380, INDEX('Capital base input'!AD$132:AD$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AE$132:AE$181, $E1379)=\"\", AD1380, INDEX('Capital base input'!AE$132:AE$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AF$132:AF$181, $E1379)=\"\", AE1380, INDEX('Capital base input'!AF$132:AF$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AG$132:AG$181, $E1379)=\"\", AF1380, INDEX('Capital base input'!AG$132:AG$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AH$132:AH$181, $E1379)=\"\", AG1380, INDEX('Capital base input'!AH$132:AH$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AI$132:AI$181, $E1379)=\"\", AH1380, INDEX('Capital base input'!AI$132:AI$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AJ$132:AJ$181, $E1379)=\"\", AI1380, INDEX('Capital base input'!AJ$132:AJ$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AK$132:AK$181, $E1379)=\"\", AJ1380, INDEX('Capital base input'!AK$132:AK$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AL$132:AL$181, $E1379)=\"\", AK1380, INDEX('Capital base input'!AL$132:AL$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AM$132:AM$181, $E1379)=\"\", AL1380, INDEX('Capital base input'!AM$132:AM$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AN$132:AN$181, $E1379)=\"\", AM1380, INDEX('Capital base input'!AN$132:AN$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AO$132:AO$181, $E1379)=\"\", AN1380, INDEX('Capital base input'!AO$132:AO$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AP$132:AP$181, $E1379)=\"\", AO1380, INDEX('Capital base input'!AP$132:AP$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AQ$132:AQ$181, $E1379)=\"\", AP1380, INDEX('Capital base input'!AQ$132:AQ$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AR$132:AR$181, $E1379)=\"\", AQ1380, INDEX('Capital base input'!AR$132:AR$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AS$132:AS$181, $E1379)=\"\", AR1380, INDEX('Capital base input'!AS$132:AS$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AT$132:AT$181, $E1379)=\"\", AS1380, INDEX('Capital base input'!AT$132:AT$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AU$132:AU$181, $E1379)=\"\", AT1380, INDEX('Capital base input'!AU$132:AU$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AV$132:AV$181, $E1379)=\"\", AU1380, INDEX('Capital base input'!AV$132:AV$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AW$132:AW$181, $E1379)=\"\", AV1380, INDEX('Capital base input'!AW$132:AW$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AX$132:AX$181, $E1379)=\"\", AW1380, INDEX('Capital base input'!AX$132:AX$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AY$132:AY$181, $E1379)=\"\", AX1380, INDEX('Capital base input'!AY$132:AY$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!AZ$132:AZ$181, $E1379)=\"\", AY1380, INDEX('Capital base input'!AZ$132:AZ$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BA$132:BA$181, $E1379)=\"\", AZ1380, INDEX('Capital base input'!BA$132:BA$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BB$132:BB$181, $E1379)=\"\", BA1380, INDEX('Capital base input'!BB$132:BB$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BC$132:BC$181, $E1379)=\"\", BB1380, INDEX('Capital base input'!BC$132:BC$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BD$132:BD$181, $E1379)=\"\", BC1380, INDEX('Capital base input'!BD$132:BD$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BE$132:BE$181, $E1379)=\"\", BD1380, INDEX('Capital base input'!BE$132:BE$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BF$132:BF$181, $E1379)=\"\", BE1380, INDEX('Capital base input'!BF$132:BF$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BG$132:BG$181, $E1379)=\"\", BF1380, INDEX('Capital base input'!BG$132:BG$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BH$132:BH$181, $E1379)=\"\", BG1380, INDEX('Capital base input'!BH$132:BH$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BI$132:BI$181, $E1379)=\"\", BH1380, INDEX('Capital base input'!BI$132:BI$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BJ$132:BJ$181, $E1379)=\"\", BI1380, INDEX('Capital base input'!BJ$132:BJ$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BK$132:BK$181, $E1379)=\"\", BJ1380, INDEX('Capital base input'!BK$132:BK$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BL$132:BL$181, $E1379)=\"\", BK1380, INDEX('Capital base input'!BL$132:BL$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BM$132:BM$181, $E1379)=\"\", BL1380, INDEX('Capital base input'!BM$132:BM$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BN$132:BN$181, $E1379)=\"\", BM1380, INDEX('Capital base input'!BN$132:BN$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BO$132:BO$181, $E1379)=\"\", BN1380, INDEX('Capital base input'!BO$132:BO$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BP$132:BP$181, $E1379)=\"\", BO1380, INDEX('Capital base input'!BP$132:BP$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BQ$132:BQ$181, $E1379)=\"\", BP1380, INDEX('Capital base input'!BQ$132:BQ$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BR$132:BR$181, $E1379)=\"\", BQ1380, INDEX('Capital base input'!BR$132:BR$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BS$132:BS$181, $E1379)=\"\", BR1380, INDEX('Capital base input'!BS$132:BS$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BT$132:BT$181, $E1379)=\"\", BS1380, INDEX('Capital base input'!BT$132:BT$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BU$132:BU$181, $E1379)=\"\", BT1380, INDEX('Capital base input'!BU$132:BU$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BV$132:BV$181, $E1379)=\"\", BU1380, INDEX('Capital base input'!BV$132:BV$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BW$132:BW$181, $E1379)=\"\", BV1380, INDEX('Capital base input'!BW$132:BW$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BX$132:BX$181, $E1379)=\"\", BW1380, INDEX('Capital base input'!BX$132:BX$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BY$132:BY$181, $E1379)=\"\", BX1380, INDEX('Capital base input'!BY$132:BY$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!BZ$132:BZ$181, $E1379)=\"\", BY1380, INDEX('Capital base input'!BZ$132:BZ$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CA$132:CA$181, $E1379)=\"\", BZ1380, INDEX('Capital base input'!CA$132:CA$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CB$132:CB$181, $E1379)=\"\", CA1380, INDEX('Capital base input'!CB$132:CB$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CC$132:CC$181, $E1379)=\"\", CB1380, INDEX('Capital base input'!CC$132:CC$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CD$132:CD$181, $E1379)=\"\", CC1380, INDEX('Capital base input'!CD$132:CD$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CE$132:CE$181, $E1379)=\"\", CD1380, INDEX('Capital base input'!CE$132:CE$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CF$132:CF$181, $E1379)=\"\", CE1380, INDEX('Capital base input'!CF$132:CF$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CG$132:CG$181, $E1379)=\"\", CF1380, INDEX('Capital base input'!CG$132:CG$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CH$132:CH$181, $E1379)=\"\", CG1380, INDEX('Capital base input'!CH$132:CH$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CI$132:CI$181, $E1379)=\"\", CH1380, INDEX('Capital base input'!CI$132:CI$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CJ$132:CJ$181, $E1379)=\"\", CI1380, INDEX('Capital base input'!CJ$132:CJ$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CK$132:CK$181, $E1379)=\"\", CJ1380, INDEX('Capital base input'!CK$132:CK$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CL$132:CL$181, $E1379)=\"\", CK1380, INDEX('Capital base input'!CL$132:CL$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CM$132:CM$181, $E1379)=\"\", CL1380, INDEX('Capital base input'!CM$132:CM$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CN$132:CN$181, $E1379)=\"\", CM1380, INDEX('Capital base input'!CN$132:CN$181, $E1379))","v":0},{"$f":"IF(INDEX('Capital base input'!CO$132:CO$181, $E1379)=\"\", CN1380, INDEX('Capital base input'!CO$132:CO$181, $E1379))","v":0}]
[null,null,null,null,null,"Adjustment for difference in t-1 capex",{"$f":"INDEX('Capital base input'!$G$346:$G$395, $E1379)+INDEX('Capital base input'!$G$292:$G$341, $E1379)*(INDEX(rvanillaWACC, 'Capital base input'!$H$11+2)-1)","v":0},{"$f":"IF('Capital base input'!I$11=\"\", 0, INDEX('Capital base input'!H$292:H$341, $E1379)/'Capital base input'!H$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:I$11, 2))/'Capital base input'!H$19-1))","v":0},{"$f":"IF('Capital base input'!J$11=\"\", 0, INDEX('Capital base input'!I$292:I$341, $E1379)/'Capital base input'!I$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:J$11, 2))/'Capital base input'!I$19-1))","v":0},{"$f":"IF('Capital base input'!K$11=\"\", 0, INDEX('Capital base input'!J$292:J$341, $E1379)/'Capital base input'!J$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:K$11, 2))/'Capital base input'!J$19-1))","v":0},{"$f":"IF('Capital base input'!L$11=\"\", 0, INDEX('Capital base input'!K$292:K$341, $E1379)/'Capital base input'!K$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:L$11, 2))/'Capital base input'!K$19-1))","v":0},{"$f":"IF('Capital base input'!M$11=\"\", 0, INDEX('Capital base input'!L$292:L$341, $E1379)/'Capital base input'!L$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:M$11, 2))/'Capital base input'!L$19-1))","v":0},{"$f":"IF('Capital base input'!N$11=\"\", 0, INDEX('Capital base input'!M$292:M$341, $E1379)/'Capital base input'!M$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:N$11, 2))/'Capital base input'!M$19-1))","v":0},{"$f":"IF('Capital base input'!O$11=\"\", 0, INDEX('Capital base input'!N$292:N$341, $E1379)/'Capital base input'!N$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:O$11, 2))/'Capital base input'!N$19-1))","v":0},{"$f":"IF('Capital base input'!P$11=\"\", 0, INDEX('Capital base input'!O$292:O$341, $E1379)/'Capital base input'!O$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:P$11, 2))/'Capital base input'!O$19-1))","v":0},{"$f":"IF('Capital base input'!Q$11=\"\", 0, INDEX('Capital base input'!P$292:P$341, $E1379)/'Capital base input'!P$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Q$11, 2))/'Capital base input'!P$19-1))","v":0},{"$f":"IF('Capital base input'!R$11=\"\", 0, INDEX('Capital base input'!Q$292:Q$341, $E1379)/'Capital base input'!Q$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:R$11, 2))/'Capital base input'!Q$19-1))","v":0},{"$f":"IF('Capital base input'!S$11=\"\", 0, INDEX('Capital base input'!R$292:R$341, $E1379)/'Capital base input'!R$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:S$11, 2))/'Capital base input'!R$19-1))","v":0},{"$f":"IF('Capital base input'!T$11=\"\", 0, INDEX('Capital base input'!S$292:S$341, $E1379)/'Capital base input'!S$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:T$11, 2))/'Capital base input'!S$19-1))","v":0},{"$f":"IF('Capital base input'!U$11=\"\", 0, INDEX('Capital base input'!T$292:T$341, $E1379)/'Capital base input'!T$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:U$11, 2))/'Capital base input'!T$19-1))","v":0},{"$f":"IF('Capital base input'!V$11=\"\", 0, INDEX('Capital base input'!U$292:U$341, $E1379)/'Capital base input'!U$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:V$11, 2))/'Capital base input'!U$19-1))","v":0},{"$f":"IF('Capital base input'!W$11=\"\", 0, INDEX('Capital base input'!V$292:V$341, $E1379)/'Capital base input'!V$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:W$11, 2))/'Capital base input'!V$19-1))","v":0},{"$f":"IF('Capital base input'!X$11=\"\", 0, INDEX('Capital base input'!W$292:W$341, $E1379)/'Capital base input'!W$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:X$11, 2))/'Capital base input'!W$19-1))","v":0},{"$f":"IF('Capital base input'!Y$11=\"\", 0, INDEX('Capital base input'!X$292:X$341, $E1379)/'Capital base input'!X$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Y$11, 2))/'Capital base input'!X$19-1))","v":0},{"$f":"IF('Capital base input'!Z$11=\"\", 0, INDEX('Capital base input'!Y$292:Y$341, $E1379)/'Capital base input'!Y$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:Z$11, 2))/'Capital base input'!Y$19-1))","v":0},{"$f":"IF('Capital base input'!AA$11=\"\", 0, INDEX('Capital base input'!Z$292:Z$341, $E1379)/'Capital base input'!Z$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AA$11, 2))/'Capital base input'!Z$19-1))","v":0},{"$f":"IF('Capital base input'!AB$11=\"\", 0, INDEX('Capital base input'!AA$292:AA$341, $E1379)/'Capital base input'!AA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AB$11, 2))/'Capital base input'!AA$19-1))","v":0},{"$f":"IF('Capital base input'!AC$11=\"\", 0, INDEX('Capital base input'!AB$292:AB$341, $E1379)/'Capital base input'!AB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AC$11, 2))/'Capital base input'!AB$19-1))","v":0},{"$f":"IF('Capital base input'!AD$11=\"\", 0, INDEX('Capital base input'!AC$292:AC$341, $E1379)/'Capital base input'!AC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AD$11, 2))/'Capital base input'!AC$19-1))","v":0},{"$f":"IF('Capital base input'!AE$11=\"\", 0, INDEX('Capital base input'!AD$292:AD$341, $E1379)/'Capital base input'!AD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AE$11, 2))/'Capital base input'!AD$19-1))","v":0},{"$f":"IF('Capital base input'!AF$11=\"\", 0, INDEX('Capital base input'!AE$292:AE$341, $E1379)/'Capital base input'!AE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AF$11, 2))/'Capital base input'!AE$19-1))","v":0},{"$f":"IF('Capital base input'!AG$11=\"\", 0, INDEX('Capital base input'!AF$292:AF$341, $E1379)/'Capital base input'!AF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AG$11, 2))/'Capital base input'!AF$19-1))","v":0},{"$f":"IF('Capital base input'!AH$11=\"\", 0, INDEX('Capital base input'!AG$292:AG$341, $E1379)/'Capital base input'!AG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AH$11, 2))/'Capital base input'!AG$19-1))","v":0},{"$f":"IF('Capital base input'!AI$11=\"\", 0, INDEX('Capital base input'!AH$292:AH$341, $E1379)/'Capital base input'!AH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AI$11, 2))/'Capital base input'!AH$19-1))","v":0},{"$f":"IF('Capital base input'!AJ$11=\"\", 0, INDEX('Capital base input'!AI$292:AI$341, $E1379)/'Capital base input'!AI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AJ$11, 2))/'Capital base input'!AI$19-1))","v":0},{"$f":"IF('Capital base input'!AK$11=\"\", 0, INDEX('Capital base input'!AJ$292:AJ$341, $E1379)/'Capital base input'!AJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AK$11, 2))/'Capital base input'!AJ$19-1))","v":0},{"$f":"IF('Capital base input'!AL$11=\"\", 0, INDEX('Capital base input'!AK$292:AK$341, $E1379)/'Capital base input'!AK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AL$11, 2))/'Capital base input'!AK$19-1))","v":0},{"$f":"IF('Capital base input'!AM$11=\"\", 0, INDEX('Capital base input'!AL$292:AL$341, $E1379)/'Capital base input'!AL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AM$11, 2))/'Capital base input'!AL$19-1))","v":0},{"$f":"IF('Capital base input'!AN$11=\"\", 0, INDEX('Capital base input'!AM$292:AM$341, $E1379)/'Capital base input'!AM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AN$11, 2))/'Capital base input'!AM$19-1))","v":0},{"$f":"IF('Capital base input'!AO$11=\"\", 0, INDEX('Capital base input'!AN$292:AN$341, $E1379)/'Capital base input'!AN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AO$11, 2))/'Capital base input'!AN$19-1))","v":0},{"$f":"IF('Capital base input'!AP$11=\"\", 0, INDEX('Capital base input'!AO$292:AO$341, $E1379)/'Capital base input'!AO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AP$11, 2))/'Capital base input'!AO$19-1))","v":0},{"$f":"IF('Capital base input'!AQ$11=\"\", 0, INDEX('Capital base input'!AP$292:AP$341, $E1379)/'Capital base input'!AP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AQ$11, 2))/'Capital base input'!AP$19-1))","v":0},{"$f":"IF('Capital base input'!AR$11=\"\", 0, INDEX('Capital base input'!AQ$292:AQ$341, $E1379)/'Capital base input'!AQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AR$11, 2))/'Capital base input'!AQ$19-1))","v":0},{"$f":"IF('Capital base input'!AS$11=\"\", 0, INDEX('Capital base input'!AR$292:AR$341, $E1379)/'Capital base input'!AR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AS$11, 2))/'Capital base input'!AR$19-1))","v":0},{"$f":"IF('Capital base input'!AT$11=\"\", 0, INDEX('Capital base input'!AS$292:AS$341, $E1379)/'Capital base input'!AS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AT$11, 2))/'Capital base input'!AS$19-1))","v":0},{"$f":"IF('Capital base input'!AU$11=\"\", 0, INDEX('Capital base input'!AT$292:AT$341, $E1379)/'Capital base input'!AT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AU$11, 2))/'Capital base input'!AT$19-1))","v":0},{"$f":"IF('Capital base input'!AV$11=\"\", 0, INDEX('Capital base input'!AU$292:AU$341, $E1379)/'Capital base input'!AU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AV$11, 2))/'Capital base input'!AU$19-1))","v":0},{"$f":"IF('Capital base input'!AW$11=\"\", 0, INDEX('Capital base input'!AV$292:AV$341, $E1379)/'Capital base input'!AV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AW$11, 2))/'Capital base input'!AV$19-1))","v":0},{"$f":"IF('Capital base input'!AX$11=\"\", 0, INDEX('Capital base input'!AW$292:AW$341, $E1379)/'Capital base input'!AW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AX$11, 2))/'Capital base input'!AW$19-1))","v":0},{"$f":"IF('Capital base input'!AY$11=\"\", 0, INDEX('Capital base input'!AX$292:AX$341, $E1379)/'Capital base input'!AX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AY$11, 2))/'Capital base input'!AX$19-1))","v":0},{"$f":"IF('Capital base input'!AZ$11=\"\", 0, INDEX('Capital base input'!AY$292:AY$341, $E1379)/'Capital base input'!AY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:AZ$11, 2))/'Capital base input'!AY$19-1))","v":0},{"$f":"IF('Capital base input'!BA$11=\"\", 0, INDEX('Capital base input'!AZ$292:AZ$341, $E1379)/'Capital base input'!AZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BA$11, 2))/'Capital base input'!AZ$19-1))","v":0},{"$f":"IF('Capital base input'!BB$11=\"\", 0, INDEX('Capital base input'!BA$292:BA$341, $E1379)/'Capital base input'!BA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BB$11, 2))/'Capital base input'!BA$19-1))","v":0},{"$f":"IF('Capital base input'!BC$11=\"\", 0, INDEX('Capital base input'!BB$292:BB$341, $E1379)/'Capital base input'!BB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BC$11, 2))/'Capital base input'!BB$19-1))","v":0},{"$f":"IF('Capital base input'!BD$11=\"\", 0, INDEX('Capital base input'!BC$292:BC$341, $E1379)/'Capital base input'!BC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BD$11, 2))/'Capital base input'!BC$19-1))","v":0},{"$f":"IF('Capital base input'!BE$11=\"\", 0, INDEX('Capital base input'!BD$292:BD$341, $E1379)/'Capital base input'!BD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BE$11, 2))/'Capital base input'!BD$19-1))","v":0},{"$f":"IF('Capital base input'!BF$11=\"\", 0, INDEX('Capital base input'!BE$292:BE$341, $E1379)/'Capital base input'!BE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BF$11, 2))/'Capital base input'!BE$19-1))","v":0},{"$f":"IF('Capital base input'!BG$11=\"\", 0, INDEX('Capital base input'!BF$292:BF$341, $E1379)/'Capital base input'!BF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BG$11, 2))/'Capital base input'!BF$19-1))","v":0},{"$f":"IF('Capital base input'!BH$11=\"\", 0, INDEX('Capital base input'!BG$292:BG$341, $E1379)/'Capital base input'!BG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BH$11, 2))/'Capital base input'!BG$19-1))","v":0},{"$f":"IF('Capital base input'!BI$11=\"\", 0, INDEX('Capital base input'!BH$292:BH$341, $E1379)/'Capital base input'!BH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BI$11, 2))/'Capital base input'!BH$19-1))","v":0},{"$f":"IF('Capital base input'!BJ$11=\"\", 0, INDEX('Capital base input'!BI$292:BI$341, $E1379)/'Capital base input'!BI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BJ$11, 2))/'Capital base input'!BI$19-1))","v":0},{"$f":"IF('Capital base input'!BK$11=\"\", 0, INDEX('Capital base input'!BJ$292:BJ$341, $E1379)/'Capital base input'!BJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BK$11, 2))/'Capital base input'!BJ$19-1))","v":0},{"$f":"IF('Capital base input'!BL$11=\"\", 0, INDEX('Capital base input'!BK$292:BK$341, $E1379)/'Capital base input'!BK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BL$11, 2))/'Capital base input'!BK$19-1))","v":0},{"$f":"IF('Capital base input'!BM$11=\"\", 0, INDEX('Capital base input'!BL$292:BL$341, $E1379)/'Capital base input'!BL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BM$11, 2))/'Capital base input'!BL$19-1))","v":0},{"$f":"IF('Capital base input'!BN$11=\"\", 0, INDEX('Capital base input'!BM$292:BM$341, $E1379)/'Capital base input'!BM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BN$11, 2))/'Capital base input'!BM$19-1))","v":0},{"$f":"IF('Capital base input'!BO$11=\"\", 0, INDEX('Capital base input'!BN$292:BN$341, $E1379)/'Capital base input'!BN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BO$11, 2))/'Capital base input'!BN$19-1))","v":0},{"$f":"IF('Capital base input'!BP$11=\"\", 0, INDEX('Capital base input'!BO$292:BO$341, $E1379)/'Capital base input'!BO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BP$11, 2))/'Capital base input'!BO$19-1))","v":0},{"$f":"IF('Capital base input'!BQ$11=\"\", 0, INDEX('Capital base input'!BP$292:BP$341, $E1379)/'Capital base input'!BP$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BQ$11, 2))/'Capital base input'!BP$19-1))","v":0},{"$f":"IF('Capital base input'!BR$11=\"\", 0, INDEX('Capital base input'!BQ$292:BQ$341, $E1379)/'Capital base input'!BQ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BR$11, 2))/'Capital base input'!BQ$19-1))","v":0},{"$f":"IF('Capital base input'!BS$11=\"\", 0, INDEX('Capital base input'!BR$292:BR$341, $E1379)/'Capital base input'!BR$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BS$11, 2))/'Capital base input'!BR$19-1))","v":0},{"$f":"IF('Capital base input'!BT$11=\"\", 0, INDEX('Capital base input'!BS$292:BS$341, $E1379)/'Capital base input'!BS$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BT$11, 2))/'Capital base input'!BS$19-1))","v":0},{"$f":"IF('Capital base input'!BU$11=\"\", 0, INDEX('Capital base input'!BT$292:BT$341, $E1379)/'Capital base input'!BT$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BU$11, 2))/'Capital base input'!BT$19-1))","v":0},{"$f":"IF('Capital base input'!BV$11=\"\", 0, INDEX('Capital base input'!BU$292:BU$341, $E1379)/'Capital base input'!BU$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BV$11, 2))/'Capital base input'!BU$19-1))","v":0},{"$f":"IF('Capital base input'!BW$11=\"\", 0, INDEX('Capital base input'!BV$292:BV$341, $E1379)/'Capital base input'!BV$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BW$11, 2))/'Capital base input'!BV$19-1))","v":0},{"$f":"IF('Capital base input'!BX$11=\"\", 0, INDEX('Capital base input'!BW$292:BW$341, $E1379)/'Capital base input'!BW$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BX$11, 2))/'Capital base input'!BW$19-1))","v":0},{"$f":"IF('Capital base input'!BY$11=\"\", 0, INDEX('Capital base input'!BX$292:BX$341, $E1379)/'Capital base input'!BX$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BY$11, 2))/'Capital base input'!BX$19-1))","v":0},{"$f":"IF('Capital base input'!BZ$11=\"\", 0, INDEX('Capital base input'!BY$292:BY$341, $E1379)/'Capital base input'!BY$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:BZ$11, 2))/'Capital base input'!BY$19-1))","v":0},{"$f":"IF('Capital base input'!CA$11=\"\", 0, INDEX('Capital base input'!BZ$292:BZ$341, $E1379)/'Capital base input'!BZ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CA$11, 2))/'Capital base input'!BZ$19-1))","v":0},{"$f":"IF('Capital base input'!CB$11=\"\", 0, INDEX('Capital base input'!CA$292:CA$341, $E1379)/'Capital base input'!CA$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CB$11, 2))/'Capital base input'!CA$19-1))","v":0},{"$f":"IF('Capital base input'!CC$11=\"\", 0, INDEX('Capital base input'!CB$292:CB$341, $E1379)/'Capital base input'!CB$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CC$11, 2))/'Capital base input'!CB$19-1))","v":0},{"$f":"IF('Capital base input'!CD$11=\"\", 0, INDEX('Capital base input'!CC$292:CC$341, $E1379)/'Capital base input'!CC$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CD$11, 2))/'Capital base input'!CC$19-1))","v":0},{"$f":"IF('Capital base input'!CE$11=\"\", 0, INDEX('Capital base input'!CD$292:CD$341, $E1379)/'Capital base input'!CD$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CE$11, 2))/'Capital base input'!CD$19-1))","v":0},{"$f":"IF('Capital base input'!CF$11=\"\", 0, INDEX('Capital base input'!CE$292:CE$341, $E1379)/'Capital base input'!CE$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CF$11, 2))/'Capital base input'!CE$19-1))","v":0},{"$f":"IF('Capital base input'!CG$11=\"\", 0, INDEX('Capital base input'!CF$292:CF$341, $E1379)/'Capital base input'!CF$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CG$11, 2))/'Capital base input'!CF$19-1))","v":0},{"$f":"IF('Capital base input'!CH$11=\"\", 0, INDEX('Capital base input'!CG$292:CG$341, $E1379)/'Capital base input'!CG$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CH$11, 2))/'Capital base input'!CG$19-1))","v":0},{"$f":"IF('Capital base input'!CI$11=\"\", 0, INDEX('Capital base input'!CH$292:CH$341, $E1379)/'Capital base input'!CH$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CI$11, 2))/'Capital base input'!CH$19-1))","v":0},{"$f":"IF('Capital base input'!CJ$11=\"\", 0, INDEX('Capital base input'!CI$292:CI$341, $E1379)/'Capital base input'!CI$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CJ$11, 2))/'Capital base input'!CI$19-1))","v":0},{"$f":"IF('Capital base input'!CK$11=\"\", 0, INDEX('Capital base input'!CJ$292:CJ$341, $E1379)/'Capital base input'!CJ$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CK$11, 2))/'Capital base input'!CJ$19-1))","v":0},{"$f":"IF('Capital base input'!CL$11=\"\", 0, INDEX('Capital base input'!CK$292:CK$341, $E1379)/'Capital base input'!CK$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CL$11, 2))/'Capital base input'!CK$19-1))","v":0},{"$f":"IF('Capital base input'!CM$11=\"\", 0, INDEX('Capital base input'!CL$292:CL$341, $E1379)/'Capital base input'!CL$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CM$11, 2))/'Capital base input'!CL$19-1))","v":0},{"$f":"IF('Capital base input'!CN$11=\"\", 0, INDEX('Capital base input'!CM$292:CM$341, $E1379)/'Capital base input'!CM$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CN$11, 2))/'Capital base input'!CM$19-1))","v":0},{"$f":"IF('Capital base input'!CO$11=\"\", 0, INDEX('Capital base input'!CN$292:CN$341, $E1379)/'Capital base input'!CN$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CO$11, 2))/'Capital base input'!CN$19-1))","v":0},{"$f":"IF('Capital base input'!CP$11=\"\", 0, INDEX('Capital base input'!CO$292:CO$341, $E1379)/'Capital base input'!CO$14*(INDEX(rvanillaWACC, SUM('Capital base input'!$H$11:CP$11, 2))/'Capital base input'!CO$19-1))","v":0}]
[null,null,null,null,null,"Remaining life of adjustment for t-1 capex (years)",{"$f":"IF(G1381<>0, IF(G1380<>\"n/a\", INDEX('Capital base input'!$F$132:$F$181, $E1379)-'Capital base input'!$H$11, \"n/a\"), 0)","v":0},{"$f":"IF(H1381<>0, IF(H1380<>\"n/a\", H1380-'Capital base input'!I$11, \"n/a\"), 0)","v":0},{"$f":"IF(I1381<>0, IF(I1380<>\"n/a\", I1380-'Capital base input'!J$11, \"n/a\"), 0)","v":0},{"$f":"IF(J1381<>0, IF(J1380<>\"n/a\", J1380-'Capital base input'!K$11, \"n/a\"), 0)","v":0},{"$f":"IF(K1381<>0, IF(K1380<>\"n/a\", K1380-'Capital base input'!L$11, \"n/a\"), 0)","v":0},{"$f":"IF(L1381<>0, IF(L1380<>\"n/a\", L1380-'Capital base input'!M$11, \"n/a\"), 0)","v":0},{"$f":"IF(M1381<>0, IF(M1380<>\"n/a\", M1380-'Capital base input'!N$11, \"n/a\"), 0)","v":0},{"$f":"IF(N1381<>0, IF(N1380<>\"n/a\", N1380-'Capital base input'!O$11, \"n/a\"), 0)","v":0},{"$f":"IF(O1381<>0, IF(O1380<>\"n/a\", O1380-'Capital base input'!P$11, \"n/a\"), 0)","v":0},{"$f":"IF(P1381<>0, IF(P1380<>\"n/a\", P1380-'Capital base input'!Q$11, \"n/a\"), 0)","v":0},{"$f":"IF(Q1381<>0, IF(Q1380<>\"n/a\", Q1380-'Capital base input'!R$11, \"n/a\"), 0)","v":0},{"$f":"IF(R1381<>0, IF(R1380<>\"n/a\", R1380-'Capital base input'!S$11, \"n/a\"), 0)","v":0},{"$f":"IF(S1381<>0, IF(S1380<>\"n/a\", S1380-'Capital base input'!T$11, \"n/a\"), 0)","v":0},{"$f":"IF(T1381<>0, IF(T1380<>\"n/a\", T1380-'Capital base input'!U$11, \"n/a\"), 0)","v":0},{"$f":"IF(U1381<>0, IF(U1380<>\"n/a\", U1380-'Capital base input'!V$11, \"n/a\"), 0)","v":0},{"$f":"IF(V1381<>0, IF(V1380<>\"n/a\", V1380-'Capital base input'!W$11, \"n/a\"), 0)","v":0},{"$f":"IF(W1381<>0, IF(W1380<>\"n/a\", W1380-'Capital base input'!X$11, \"n/a\"), 0)","v":0},{"$f":"IF(X1381<>0, IF(X1380<>\"n/a\", X1380-'Capital base input'!Y$11, \"n/a\"), 0)","v":0},{"$f":"IF(Y1381<>0, IF(Y1380<>\"n/a\", Y1380-'Capital base input'!Z$11, \"n/a\"), 0)","v":0},{"$f":"IF(Z1381<>0, IF(Z1380<>\"n/a\", Z1380-'Capital base input'!AA$11, \"n/a\"), 0)","v":0},{"$f":"IF(AA1381<>0, IF(AA1380<>\"n/a\", AA1380-'Capital base input'!AB$11, \"n/a\"), 0)","v":0},{"$f":"IF(AB1381<>0, IF(AB1380<>\"n/a\", AB1380-'Capital base input'!AC$11, \"n/a\"), 0)","v":0},{"$f":"IF(AC1381<>0, IF(AC1380<>\"n/a\", AC1380-'Capital base input'!AD$11, \"n/a\"), 0)","v":0},{"$f":"IF(AD1381<>0, IF(AD1380<>\"n/a\", AD1380-'Capital base input'!AE$11, \"n/a\"), 0)","v":0},{"$f":"IF(AE1381<>0, IF(AE1380<>\"n/a\", AE1380-'Capital base input'!AF$11, \"n/a\"), 0)","v":0},{"$f":"IF(AF1381<>0, IF(AF1380<>\"n/a\", AF1380-'Capital base input'!AG$11, \"n/a\"), 0)","v":0},{"$f":"IF(AG1381<>0, IF(AG1380<>\"n/a\", AG1380-'Capital base input'!AH$11, \"n/a\"), 0)","v":0},{"$f":"IF(AH1381<>0, IF(AH1380<>\"n/a\", AH1380-'Capital base input'!AI$11, \"n/a\"), 0)","v":0},{"$f":"IF(AI1381<>0, IF(AI1380<>\"n/a\", AI1380-'Capital base input'!AJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AJ1381<>0, IF(AJ1380<>\"n/a\", AJ1380-'Capital base input'!AK$11, \"n/a\"), 0)","v":0},{"$f":"IF(AK1381<>0, IF(AK1380<>\"n/a\", AK1380-'Capital base input'!AL$11, \"n/a\"), 0)","v":0},{"$f":"IF(AL1381<>0, IF(AL1380<>\"n/a\", AL1380-'Capital base input'!AM$11, \"n/a\"), 0)","v":0},{"$f":"IF(AM1381<>0, IF(AM1380<>\"n/a\", AM1380-'Capital base input'!AN$11, \"n/a\"), 0)","v":0},{"$f":"IF(AN1381<>0, IF(AN1380<>\"n/a\", AN1380-'Capital base input'!AO$11, \"n/a\"), 0)","v":0},{"$f":"IF(AO1381<>0, IF(AO1380<>\"n/a\", AO1380-'Capital base input'!AP$11, \"n/a\"), 0)","v":0},{"$f":"IF(AP1381<>0, IF(AP1380<>\"n/a\", AP1380-'Capital base input'!AQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AQ1381<>0, IF(AQ1380<>\"n/a\", AQ1380-'Capital base input'!AR$11, \"n/a\"), 0)","v":0},{"$f":"IF(AR1381<>0, IF(AR1380<>\"n/a\", AR1380-'Capital base input'!AS$11, \"n/a\"), 0)","v":0},{"$f":"IF(AS1381<>0, IF(AS1380<>\"n/a\", AS1380-'Capital base input'!AT$11, \"n/a\"), 0)","v":0},{"$f":"IF(AT1381<>0, IF(AT1380<>\"n/a\", AT1380-'Capital base input'!AU$11, \"n/a\"), 0)","v":0},{"$f":"IF(AU1381<>0, IF(AU1380<>\"n/a\", AU1380-'Capital base input'!AV$11, \"n/a\"), 0)","v":0},{"$f":"IF(AV1381<>0, IF(AV1380<>\"n/a\", AV1380-'Capital base input'!AW$11, \"n/a\"), 0)","v":0},{"$f":"IF(AW1381<>0, IF(AW1380<>\"n/a\", AW1380-'Capital base input'!AX$11, \"n/a\"), 0)","v":0},{"$f":"IF(AX1381<>0, IF(AX1380<>\"n/a\", AX1380-'Capital base input'!AY$11, \"n/a\"), 0)","v":0},{"$f":"IF(AY1381<>0, IF(AY1380<>\"n/a\", AY1380-'Capital base input'!AZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(AZ1381<>0, IF(AZ1380<>\"n/a\", AZ1380-'Capital base input'!BA$11, \"n/a\"), 0)","v":0},{"$f":"IF(BA1381<>0, IF(BA1380<>\"n/a\", BA1380-'Capital base input'!BB$11, \"n/a\"), 0)","v":0},{"$f":"IF(BB1381<>0, IF(BB1380<>\"n/a\", BB1380-'Capital base input'!BC$11, \"n/a\"), 0)","v":0},{"$f":"IF(BC1381<>0, IF(BC1380<>\"n/a\", BC1380-'Capital base input'!BD$11, \"n/a\"), 0)","v":0},{"$f":"IF(BD1381<>0, IF(BD1380<>\"n/a\", BD1380-'Capital base input'!BE$11, \"n/a\"), 0)","v":0},{"$f":"IF(BE1381<>0, IF(BE1380<>\"n/a\", BE1380-'Capital base input'!BF$11, \"n/a\"), 0)","v":0},{"$f":"IF(BF1381<>0, IF(BF1380<>\"n/a\", BF1380-'Capital base input'!BG$11, \"n/a\"), 0)","v":0},{"$f":"IF(BG1381<>0, IF(BG1380<>\"n/a\", BG1380-'Capital base input'!BH$11, \"n/a\"), 0)","v":0},{"$f":"IF(BH1381<>0, IF(BH1380<>\"n/a\", BH1380-'Capital base input'!BI$11, \"n/a\"), 0)","v":0},{"$f":"IF(BI1381<>0, IF(BI1380<>\"n/a\", BI1380-'Capital base input'!BJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BJ1381<>0, IF(BJ1380<>\"n/a\", BJ1380-'Capital base input'!BK$11, \"n/a\"), 0)","v":0},{"$f":"IF(BK1381<>0, IF(BK1380<>\"n/a\", BK1380-'Capital base input'!BL$11, \"n/a\"), 0)","v":0},{"$f":"IF(BL1381<>0, IF(BL1380<>\"n/a\", BL1380-'Capital base input'!BM$11, \"n/a\"), 0)","v":0},{"$f":"IF(BM1381<>0, IF(BM1380<>\"n/a\", BM1380-'Capital base input'!BN$11, \"n/a\"), 0)","v":0},{"$f":"IF(BN1381<>0, IF(BN1380<>\"n/a\", BN1380-'Capital base input'!BO$11, \"n/a\"), 0)","v":0},{"$f":"IF(BO1381<>0, IF(BO1380<>\"n/a\", BO1380-'Capital base input'!BP$11, \"n/a\"), 0)","v":0},{"$f":"IF(BP1381<>0, IF(BP1380<>\"n/a\", BP1380-'Capital base input'!BQ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BQ1381<>0, IF(BQ1380<>\"n/a\", BQ1380-'Capital base input'!BR$11, \"n/a\"), 0)","v":0},{"$f":"IF(BR1381<>0, IF(BR1380<>\"n/a\", BR1380-'Capital base input'!BS$11, \"n/a\"), 0)","v":0},{"$f":"IF(BS1381<>0, IF(BS1380<>\"n/a\", BS1380-'Capital base input'!BT$11, \"n/a\"), 0)","v":0},{"$f":"IF(BT1381<>0, IF(BT1380<>\"n/a\", BT1380-'Capital base input'!BU$11, \"n/a\"), 0)","v":0},{"$f":"IF(BU1381<>0, IF(BU1380<>\"n/a\", BU1380-'Capital base input'!BV$11, \"n/a\"), 0)","v":0},{"$f":"IF(BV1381<>0, IF(BV1380<>\"n/a\", BV1380-'Capital base input'!BW$11, \"n/a\"), 0)","v":0},{"$f":"IF(BW1381<>0, IF(BW1380<>\"n/a\", BW1380-'Capital base input'!BX$11, \"n/a\"), 0)","v":0},{"$f":"IF(BX1381<>0, IF(BX1380<>\"n/a\", BX1380-'Capital base input'!BY$11, \"n/a\"), 0)","v":0},{"$f":"IF(BY1381<>0, IF(BY1380<>\"n/a\", BY1380-'Capital base input'!BZ$11, \"n/a\"), 0)","v":0},{"$f":"IF(BZ1381<>0, IF(BZ1380<>\"n/a\", BZ1380-'Capital base input'!CA$11, \"n/a\"), 0)","v":0},{"$f":"IF(CA1381<>0, IF(CA1380<>\"n/a\", CA1380-'Capital base input'!CB$11, \"n/a\"), 0)","v":0},{"$f":"IF(CB1381<>0, IF(CB1380<>\"n/a\", CB1380-'Capital base input'!CC$11, \"n/a\"), 0)","v":0},{"$f":"IF(CC1381<>0, IF(CC1380<>\"n/a\", CC1380-'Capital base input'!CD$11, \"n/a\"), 0)","v":0},{"$f":"IF(CD1381<>0, IF(CD1380<>\"n/a\", CD1380-'Capital base input'!CE$11, \"n/a\"), 0)","v":0},{"$f":"IF(CE1381<>0, IF(CE1380<>\"n/a\", CE1380-'Capital base input'!CF$11, \"n/a\"), 0)","v":0},{"$f":"IF(CF1381<>0, IF(CF1380<>\"n/a\", CF1380-'Capital base input'!CG$11, \"n/a\"), 0)","v":0},{"$f":"IF(CG1381<>0, IF(CG1380<>\"n/a\", CG1380-'Capital base input'!CH$11, \"n/a\"), 0)","v":0},{"$f":"IF(CH1381<>0, IF(CH1380<>\"n/a\", CH1380-'Capital base input'!CI$11, \"n/a\"), 0)","v":0},{"$f":"IF(CI1381<>0, IF(CI1380<>\"n/a\", CI1380-'Capital base input'!CJ$11, \"n/a\"), 0)","v":0},{"$f":"IF(CJ1381<>0, IF(CJ1380<>\"n/a\", CJ1380-'Capital base input'!CK$11, \"n/a\"), 0)","v":0},{"$f":"IF(CK1381<>0, IF(CK1380<>\"n/a\", CK1380-'Capital base input'!CL$11, \"n/a\"), 0)","v":0},{"$f":"IF(CL1381<>0, IF(CL1380<>\"n/a\", CL1380-'Capital base input'!CM$11, \"n/a\"), 0)","v":0},{"$f":"IF(CM1381<>0, IF(CM1380<>\"n/a\", CM1380-'Capital base input'!CN$11, \"n/a\"), 0)","v":0},{"$f":"IF(CN1381<>0, IF(CN1380<>\"n/a\", CN1380-'Capital base input'!CO$11, \"n/a\"), 0)","v":0},{"$f":"IF(CO1381<>0, IF(CO1380<>\"n/a\", CO1380-'Capital base input'!CP$11, \"n/a\"), 0)","v":0}]
[null,null,null,null,null,"Asset adjustment - Capital base",null,{"$f":"INDEX('Capital base input'!H$185:H$234, $E1379)/'Capital base input'!H$14","v":0},{"$f":"INDEX('Capital base input'!I$185:I$234, $E1379)/'Capital base input'!I$14","v":0},{"$f":"INDEX('Capital base input'!J$185:J$234, $E1379)/'Capital base input'!J$14","v":0},{"$f":"INDEX('Capital base input'!K$185:K$234, $E1379)/'Capital base input'!K$14","v":0},{"$f":"INDEX('Capital base input'!L$185:L$234, $E1379)/'Capital base input'!L$14","v":0},{"$f":"INDEX('Capital base input'!M$185:M$234, $E1379)/'Capital base input'!M$14","v":0},{"$f":"INDEX('Capital base input'!N$185:N$234, $E1379)/'Capital base input'!N$14","v":0},{"$f":"INDEX('Capital base input'!O$185:O$234, $E1379)/'Capital base input'!O$14","v":0},{"$f":"INDEX('Capital base input'!P$185:P$234, $E1379)/'Capital base input'!P$14","v":0},{"$f":"INDEX('Capital base input'!Q$185:Q$234, $E1379)/'Capital base input'!Q$14","v":0},{"$f":"INDEX('Capital base input'!R$185:R$234, $E1379)/'Capital base input'!R$14","v":0},{"$f":"INDEX('Capital base input'!S$185:S$234, $E1379)/'Capital base input'!S$14","v":0},{"$f":"INDEX('Capital base input'!T$185:T$234, $E1379)/'Capital base input'!T$14","v":0},{"$f":"INDEX('Capital base input'!U$185:U$234, $E1379)/'Capital base input'!U$14","v":0},{"$f":"INDEX('Capital base input'!V$185:V$234, $E1379)/'Capital base input'!V$14","v":0},{"$f":"INDEX('Capital base input'!W$185:W$234, $E1379)/'Capital base input'!W$14","v":0},{"$f":"INDEX('Capital base input'!X$185:X$234, $E1379)/'Capital base input'!X$14","v":0},{"$f":"INDEX('Capital base input'!Y$185:Y$234, $E1379)/'Capital base input'!Y$14","v":0},{"$f":"INDEX('Capital base input'!Z$185:Z$234, $E1379)/'Capital base input'!Z$14","v":0},{"$f":"INDEX('Capital base input'!AA$185:AA$234, $E1379)/'Capital base input'!AA$14","v":0},{"$f":"INDEX('Capital base input'!AB$185:AB$234, $E1379)/'Capital base input'!AB$14","v":0},{"$f":"INDEX('Capital base input'!AC$185:AC$234, $E1379)/'Capital base input'!AC$14","v":0},{"$f":"INDEX('Capital base input'!AD$185:AD$234, $E1379)/'Capital base input'!AD$14","v":0},{"$f":"INDEX('Capital base input'!AE$185:AE$234, $E1379)/'Capital base input'!AE$14","v":0},{"$f":"INDEX('Capital base input'!AF$185:AF$234, $E1379)/'Capital base input'!AF$14","v":0},{"$f":"INDEX('Capital base input'!AG$185:AG$234, $E1379)/'Capital base input'!AG$14","v":0},{"$f":"INDEX('Capital base input'!AH$185:AH$234, $E1379)/'Capital base input'!AH$14","v":0},{"$f":"INDEX('Capital base input'!AI$185:AI$234, $E1379)/'Capital base input'!AI$14","v":0},{"$f":"INDEX('Capital base input'!AJ$185:AJ$234, $E1379)/'Capital base input'!AJ$14","v":0},{"$f":"INDEX('Capital base input'!AK$185:AK$234, $E1379)/'Capital base input'!AK$14","v":0},{"$f":"INDEX('Capital base input'!AL$185:AL$234, $E1379)/'Capital base input'!AL$14","v":0},{"$f":"INDEX('Capital base input'!AM$185:AM$234, $E1379)/'Capital base input'!AM$14","v":0},{"$f":"INDEX('Capital base input'!AN$185:AN$234, $E1379)/'Capital base input'!AN$14","v":0},{"$f":"INDEX('Capital base input'!AO$185:AO$234, $E1379)/'Capital base input'!AO$14","v":0},{"$f":"INDEX('Capital base input'!AP$185:AP$234, $E1379)/'Capital base input'!AP$14","v":0},{"$f":"INDEX('Capital base input'!AQ$185:AQ$234, $E1379)/'Capital base input'!AQ$14","v":0},{"$f":"INDEX('Capital base input'!AR$185:AR$234, $E1379)/'Capital base input'!AR$14","v":0},{"$f":"INDEX('Capital base input'!AS$185:AS$234, $E1379)/'Capital base input'!AS$14","v":0},{"$f":"INDEX('Capital base input'!AT$185:AT$234, $E1379)/'Capital base input'!AT$14","v":0},{"$f":"INDEX('Capital base input'!AU$185:AU$234, $E1379)/'Capital base input'!AU$14","v":0},{"$f":"INDEX('Capital base input'!AV$185:AV$234, $E1379)/'Capital base input'!AV$14","v":0},{"$f":"INDEX('Capital base input'!AW$185:AW$234, $E1379)/'Capital base input'!AW$14","v":0},{"$f":"INDEX('Capital base input'!AX$185:AX$234, $E1379)/'Capital base input'!AX$14","v":0},{"$f":"INDEX('Capital base input'!AY$185:AY$234, $E1379)/'Capital base input'!AY$14","v":0},{"$f":"INDEX('Capital base input'!AZ$185:AZ$234, $E1379)/'Capital base input'!AZ$14","v":0},{"$f":"INDEX('Capital base input'!BA$185:BA$234, $E1379)/'Capital base input'!BA$14","v":0},{"$f":"INDEX('Capital base input'!BB$185:BB$234, $E1379)/'Capital base input'!BB$14","v":0},{"$f":"INDEX('Capital base input'!BC$185:BC$234, $E1379)/'Capital base input'!BC$14","v":0},{"$f":"INDEX('Capital base input'!BD$185:BD$234, $E1379)/'Capital base input'!BD$14","v":0},{"$f":"INDEX('Capital base input'!BE$185:BE$234, $E1379)/'Capital base input'!BE$14","v":0},{"$f":"INDEX('Capital base input'!BF$185:BF$234, $E1379)/'Capital base input'!BF$14","v":0},{"$f":"INDEX('Capital base input'!BG$185:BG$234, $E1379)/'Capital base input'!BG$14","v":0},{"$f":"INDEX('Capital base input'!BH$185:BH$234, $E1379)/'Capital base input'!BH$14","v":0},{"$f":"INDEX('Capital base input'!BI$185:BI$234, $E1379)/'Capital base input'!BI$14","v":0},{"$f":"INDEX('Capital base input'!BJ$185:BJ$234, $E1379)/'Capital base input'!BJ$14","v":0},{"$f":"INDEX('Capital base input'!BK$185:BK$234, $E1379)/'Capital base input'!BK$14","v":0},{"$f":"INDEX('Capital base input'!BL$185:BL$234, $E1379)/'Capital base input'!BL$14","v":0},{"$f":"INDEX('Capital base input'!BM$185:BM$234, $E1379)/'Capital base input'!BM$14","v":0},{"$f":"INDEX('Capital base input'!BN$185:BN$234, $E1379)/'Capital base input'!BN$14","v":0},{"$f":"INDEX('Capital base input'!BO$185:BO$234, $E1379)/'Capital base input'!BO$14","v":0},{"$f":"INDEX('Capital base input'!BP$185:BP$234, $E1379)/'Capital base input'!BP$14","v":0},{"$f":"INDEX('Capital base input'!BQ$185:BQ$234, $E1379)/'Capital base input'!BQ$14","v":0},{"$f":"INDEX('Capital base input'!BR$185:BR$234, $E1379)/'Capital base input'!BR$14","v":0},{"$f":"INDEX('Capital base input'!BS$185:BS$234, $E1379)/'Capital base input'!BS$14","v":0},{"$f":"INDEX('Capital base input'!BT$185:BT$234, $E1379)/'Capital base input'!BT$14","v":0},{"$f":"INDEX('Capital base input'!BU$185:BU$234, $E1379)/'Capital base input'!BU$14","v":0},{"$f":"INDEX('Capital base input'!BV$185:BV$234, $E1379)/'Capital base input'!BV$14","v":0},{"$f":"INDEX('Capital base input'!BW$185:BW$234, $E1379)/'Capital base input'!BW$14","v":0},{"$f":"INDEX('Capital base input'!BX$185:BX$234, $E1379)/'Capital base input'!BX$14","v":0},{"$f":"INDEX('Capital base input'!BY$185:BY$234, $E1379)/'Capital base input'!BY$14","v":0},{"$f":"INDEX('Capital base input'!BZ$185:BZ$234, $E1379)/'Capital base input'!BZ$14","v":0},{"$f":"INDEX('Capital base input'!CA$185:CA$234, $E1379)/'Capital base input'!CA$14","v":0},{"$f":"INDEX('Capital base input'!CB$185:CB$234, $E1379)/'Capital base input'!CB$14","v":0},{"$f":"INDEX('Capital base input'!CC$185:CC$234, $E1379)/'Capital base input'!CC$14","v":0},{"$f":"INDEX('Capital base input'!CD$185:CD$234, $E1379)/'Capital base input'!CD$14","v":0},{"$f":"INDEX('Capital base input'!CE$185:CE$234, $E1379)/'Capital base input'!CE$14","v":0},{"$f":"INDEX('Capital base input'!CF$185:CF$234, $E1379)/'Capital base input'!CF$14","v":0},{"$f":"INDEX('Capital base input'!CG$185:CG$234, $E1379)/'Capital base input'!CG$14","v":0},{"$f":"INDEX('Capital base input'!CH$185:CH$234, $E1379)/'Capital base input'!CH$14","v":0},{"$f":"INDEX('Capital base input'!CI$185:CI$234, $E1379)/'Capital base input'!CI$14","v":0},{"$f":"INDEX('Capital base input'!CJ$185:CJ$234, $E1379)/'Capital base input'!CJ$14","v":0},{"$f":"INDEX('Capital base input'!CK$185:CK$234, $E1379)/'Capital base input'!CK$14","v":0},{"$f":"INDEX('Capital base input'!CL$185:CL$234, $E1379)/'Capital base input'!CL$14","v":0},{"$f":"INDEX('Capital base input'!CM$185:CM$234, $E1379)/'Capital base input'!CM$14","v":0},{"$f":"INDEX('Capital base input'!CN$185:CN$234, $E1379)/'Capital base input'!CN$14","v":0},{"$f":"INDEX('Capital base input'!CO$185:CO$234, $E1379)/'Capital base input'!CO$14","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('Capital base input'!H$239:H$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!I$239:I$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!J$239:J$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!K$239:K$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!L$239:L$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!M$239:M$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!N$239:N$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!O$239:O$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!P$239:P$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!Q$239:Q$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!R$239:R$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!S$239:S$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!T$239:T$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!U$239:U$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!V$239:V$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!W$239:W$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!X$239:X$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!Y$239:Y$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!Z$239:Z$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AA$239:AA$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AB$239:AB$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AC$239:AC$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AD$239:AD$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AE$239:AE$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AF$239:AF$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AG$239:AG$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AH$239:AH$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AI$239:AI$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AJ$239:AJ$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AK$239:AK$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AL$239:AL$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AM$239:AM$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AN$239:AN$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AO$239:AO$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AP$239:AP$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AQ$239:AQ$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AR$239:AR$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AS$239:AS$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AT$239:AT$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AU$239:AU$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AV$239:AV$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AW$239:AW$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AX$239:AX$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AY$239:AY$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!AZ$239:AZ$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BA$239:BA$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BB$239:BB$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BC$239:BC$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BD$239:BD$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BE$239:BE$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BF$239:BF$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BG$239:BG$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BH$239:BH$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BI$239:BI$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BJ$239:BJ$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BK$239:BK$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BL$239:BL$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BM$239:BM$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BN$239:BN$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BO$239:BO$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BP$239:BP$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BQ$239:BQ$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BR$239:BR$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BS$239:BS$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BT$239:BT$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BU$239:BU$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BV$239:BV$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BW$239:BW$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BX$239:BX$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BY$239:BY$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!BZ$239:BZ$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CA$239:CA$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CB$239:CB$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CC$239:CC$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CD$239:CD$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CE$239:CE$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CF$239:CF$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CG$239:CG$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CH$239:CH$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CI$239:CI$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CJ$239:CJ$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CK$239:CK$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CL$239:CL$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CM$239:CM$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CN$239:CN$288, $E1379)","v":0},{"$f":"INDEX('Capital base input'!CO$239:CO$288, $E1379)","v":0}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting capital base",null,{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>H$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:G1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>I$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:H1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>J$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:I1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>K$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:J1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>L$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:K1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>M$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:L1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>N$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:M1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>O$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:N1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>P$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:O1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>Q$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:P1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>R$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:Q1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>S$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:R1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>T$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:S1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>U$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:T1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>V$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:U1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>W$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:V1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>X$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:W1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>Y$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:X1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>Z$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:Y1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AA$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:Z1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AB$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AA1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AC$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AB1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AD$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AC1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AE$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AD1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AF$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AE1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AG$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AF1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AH$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AG1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AI$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AH1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AJ$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AI1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AK$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AJ1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AL$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AK1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AM$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AL1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AN$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AM1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AO$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AN1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AP$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AO1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AQ$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AP1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AR$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AQ1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AS$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AR1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AT$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AS1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AU$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AT1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AV$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AU1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AW$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AV1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AX$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AW1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AY$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AX1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>AZ$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AY1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BA$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:AZ1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BB$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BA1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BC$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BB1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BD$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BC1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BE$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BD1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BF$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BE1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BG$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BF1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BH$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BG1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BI$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BH1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BJ$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BI1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BK$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BJ1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BL$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BK1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BM$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BL1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BN$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BM1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BO$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BN1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BP$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BO1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BQ$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BP1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BR$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BQ1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BS$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BR1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BT$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BS1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BU$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BT1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BV$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BU1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BW$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BV1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BX$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BW1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BY$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BX1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>BZ$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BY1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CA$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:BZ1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CB$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CA1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CC$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CB1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CD$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CC1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CE$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CD1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CF$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CE1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CG$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CF1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CH$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CG1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CI$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CH1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CJ$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CI1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CK$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CJ1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CL$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CK1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CM$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CL1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CN$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CM1387))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1387, $E1387)=\"n/a\",0,IF(OFFSET($G1380,-$E1387,$E1387)+$E1387>CO$5,IFERROR((OFFSET($G1379,-$E1387,$E1387)/(OFFSET($G1380,-$E1387,$E1387))),0),(OFFSET($G1379,-$E1387,$E1387)-SUM($G1387:CN1387))))","v":0}]
[null,null,null,null,{"$f":"E1387+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1388)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>I$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:H1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>J$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:I1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>K$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:J1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>L$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:K1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>M$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:L1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>N$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:M1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>O$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:N1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>P$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:O1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>Q$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:P1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>R$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:Q1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>S$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:R1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>T$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:S1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>U$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:T1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>V$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:U1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>W$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:V1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>X$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:W1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>Y$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:X1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>Z$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:Y1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AA$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:Z1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AB$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AA1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AC$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AB1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AD$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AC1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AE$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AD1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AF$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AE1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AG$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AF1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AH$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AG1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AI$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AH1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AJ$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AI1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AK$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AJ1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AL$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AK1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AM$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AL1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AN$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AM1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AO$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AN1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AP$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AO1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AQ$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AP1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AR$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AQ1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AS$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AR1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AT$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AS1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AU$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AT1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AV$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AU1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AW$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AV1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AX$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AW1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AY$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AX1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>AZ$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AY1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BA$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:AZ1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BB$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BA1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BC$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BB1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BD$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BC1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BE$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BD1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BF$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BE1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BG$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BF1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BH$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BG1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BI$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BH1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BJ$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BI1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BK$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BJ1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BL$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BK1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BM$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BL1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BN$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BM1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BO$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BN1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BP$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BO1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BQ$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BP1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BR$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BQ1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BS$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BR1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BT$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BS1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BU$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BT1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BV$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BU1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BW$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BV1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BX$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BW1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BY$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BX1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>BZ$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BY1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CA$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:BZ1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CB$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CA1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CC$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CB1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CD$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CC1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CE$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CD1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CF$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CE1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CG$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CF1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CH$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CG1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CI$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CH1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CJ$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CI1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CK$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CJ1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CL$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CK1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CM$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CL1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CN$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CM1388))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1388, $E1388)=\"n/a\",0,IF(OFFSET($G1381,-$E1388,$E1388)+$E1388>CO$5,IFERROR((OFFSET($G1380,-$E1388,$E1388)/(OFFSET($G1381,-$E1388,$E1388))),0),(OFFSET($G1380,-$E1388,$E1388)-SUM($G1388:CN1388))))","v":0}]
[null,null,null,null,{"$f":"E1388+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1389)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>J$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:I1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>K$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:J1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>L$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:K1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>M$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:L1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>N$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:M1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>O$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:N1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>P$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:O1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>Q$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:P1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>R$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:Q1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>S$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:R1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>T$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:S1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>U$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:T1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>V$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:U1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>W$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:V1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>X$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:W1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>Y$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:X1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>Z$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:Y1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AA$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:Z1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AB$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AA1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AC$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AB1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AD$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AC1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AE$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AD1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AF$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AE1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AG$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AF1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AH$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AG1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AI$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AH1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AJ$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AI1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AK$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AJ1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AL$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AK1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AM$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AL1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AN$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AM1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AO$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AN1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AP$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AO1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AQ$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AP1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AR$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AQ1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AS$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AR1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AT$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AS1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AU$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AT1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AV$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AU1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AW$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AV1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AX$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AW1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AY$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AX1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>AZ$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AY1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BA$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:AZ1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BB$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BA1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BC$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BB1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BD$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BC1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BE$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BD1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BF$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BE1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BG$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BF1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BH$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BG1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BI$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BH1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BJ$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BI1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BK$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BJ1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BL$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BK1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BM$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BL1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BN$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BM1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BO$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BN1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BP$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BO1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BQ$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BP1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BR$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BQ1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BS$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BR1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BT$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BS1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BU$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BT1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BV$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BU1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BW$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BV1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BX$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BW1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BY$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BX1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>BZ$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BY1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CA$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:BZ1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CB$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CA1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CC$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CB1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CD$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CC1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CE$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CD1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CF$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CE1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CG$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CF1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CH$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CG1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CI$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CH1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CJ$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CI1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CK$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CJ1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CL$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CK1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CM$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CL1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CN$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CM1389))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1389, $E1389)=\"n/a\",0,IF(OFFSET($G1382,-$E1389,$E1389)+$E1389>CO$5,IFERROR((OFFSET($G1381,-$E1389,$E1389)/(OFFSET($G1382,-$E1389,$E1389))),0),(OFFSET($G1381,-$E1389,$E1389)-SUM($G1389:CN1389))))","v":0}]
[null,null,null,null,{"$f":"E1389+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1390)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>K$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:J1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>L$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:K1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>M$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:L1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>N$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:M1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>O$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:N1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>P$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:O1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>Q$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:P1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>R$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:Q1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>S$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:R1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>T$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:S1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>U$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:T1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>V$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:U1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>W$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:V1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>X$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:W1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>Y$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:X1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>Z$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:Y1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AA$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:Z1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AB$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AA1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AC$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AB1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AD$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AC1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AE$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AD1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AF$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AE1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AG$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AF1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AH$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AG1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AI$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AH1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AJ$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AI1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AK$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AJ1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AL$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AK1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AM$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AL1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AN$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AM1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AO$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AN1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AP$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AO1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AQ$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AP1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AR$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AQ1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AS$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AR1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AT$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AS1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AU$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AT1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AV$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AU1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AW$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AV1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AX$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AW1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AY$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AX1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>AZ$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AY1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BA$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:AZ1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BB$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BA1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BC$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BB1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BD$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BC1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BE$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BD1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BF$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BE1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BG$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BF1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BH$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BG1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BI$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BH1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BJ$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BI1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BK$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BJ1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BL$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BK1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BM$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BL1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BN$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BM1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BO$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BN1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BP$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BO1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BQ$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BP1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BR$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BQ1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BS$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BR1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BT$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BS1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BU$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BT1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BV$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BU1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BW$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BV1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BX$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BW1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BY$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BX1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>BZ$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BY1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CA$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:BZ1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CB$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CA1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CC$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CB1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CD$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CC1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CE$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CD1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CF$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CE1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CG$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CF1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CH$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CG1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CI$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CH1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CJ$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CI1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CK$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CJ1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CL$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CK1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CM$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CL1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CN$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CM1390))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1383,-$E1390,$E1390)+$E1390>CO$5,IFERROR((OFFSET($G1382,-$E1390,$E1390)/(OFFSET($G1383,-$E1390,$E1390))),0),(OFFSET($G1382,-$E1390,$E1390)-SUM($G1390:CN1390))))","v":0}]
[null,null,null,null,{"$f":"E1390+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1391)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>L$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:K1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>M$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:L1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>N$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:M1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>O$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:N1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>P$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:O1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>Q$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:P1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>R$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:Q1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>S$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:R1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>T$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:S1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>U$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:T1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>V$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:U1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>W$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:V1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>X$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:W1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>Y$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:X1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>Z$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:Y1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AA$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:Z1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AB$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AA1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AC$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AB1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AD$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AC1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AE$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AD1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AF$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AE1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AG$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AF1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AH$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AG1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AI$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AH1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AJ$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AI1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AK$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AJ1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AL$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AK1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AM$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AL1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AN$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AM1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AO$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AN1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AP$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AO1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AQ$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AP1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AR$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AQ1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AS$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AR1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AT$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AS1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AU$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AT1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AV$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AU1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AW$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AV1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AX$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AW1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AY$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AX1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>AZ$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AY1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BA$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:AZ1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BB$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BA1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BC$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BB1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BD$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BC1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BE$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BD1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BF$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BE1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BG$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BF1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BH$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BG1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BI$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BH1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BJ$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BI1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BK$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BJ1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BL$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BK1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BM$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BL1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BN$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BM1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BO$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BN1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BP$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BO1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BQ$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BP1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BR$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BQ1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BS$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BR1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BT$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BS1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BU$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BT1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BV$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BU1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BW$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BV1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BX$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BW1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BY$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BX1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>BZ$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BY1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CA$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:BZ1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CB$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CA1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CC$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CB1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CD$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CC1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CE$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CD1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CF$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CE1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CG$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CF1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CH$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CG1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CI$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CH1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CJ$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CI1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CK$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CJ1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CL$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CK1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CM$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CL1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CN$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CM1391))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1384,-$E1391,$E1391)+$E1391>CO$5,IFERROR((OFFSET($G1383,-$E1391,$E1391)/(OFFSET($G1384,-$E1391,$E1391))),0),(OFFSET($G1383,-$E1391,$E1391)-SUM($G1391:CN1391))))","v":0}]
[null,null,null,null,{"$f":"E1391+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(RAB_years, E1392)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>M$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:L1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>N$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:M1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>O$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:N1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>P$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:O1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>Q$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:P1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>R$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:Q1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>S$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:R1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>T$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:S1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>U$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:T1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>V$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:U1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>W$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:V1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>X$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:W1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>Y$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:X1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>Z$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:Y1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AA$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:Z1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AB$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AA1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AC$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AB1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AD$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AC1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AE$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AD1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AF$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AE1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AG$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AF1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AH$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AG1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AI$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AH1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AJ$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AI1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AK$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AJ1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AL$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AK1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AM$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AL1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AN$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AM1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AO$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AN1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AP$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AO1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AQ$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AP1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AR$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AQ1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AS$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AR1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AT$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AS1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AU$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AT1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AV$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AU1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AW$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AV1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AX$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AW1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AY$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AX1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>AZ$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AY1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BA$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:AZ1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BB$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BA1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BC$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BB1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BD$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BC1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BE$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BD1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BF$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BE1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BG$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BF1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BH$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BG1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BI$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BH1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BJ$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BI1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BK$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BJ1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BL$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BK1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BM$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BL1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BN$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BM1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BO$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BN1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BP$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BO1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BQ$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BP1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BR$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BQ1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BS$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BR1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BT$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BS1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BU$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BT1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BV$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BU1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BW$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BV1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BX$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BW1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BY$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BX1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>BZ$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BY1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CA$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:BZ1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CB$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CA1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CC$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CB1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CD$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CC1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CE$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CD1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CF$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CE1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CG$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CF1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CH$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CG1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CI$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CH1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CJ$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CI1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CK$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CJ1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CL$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CK1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CM$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CL1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CN$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CM1392))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1385,-$E1392,$E1392)+$E1392>CO$5,IFERROR((OFFSET($G1384,-$E1392,$E1392)/(OFFSET($G1385,-$E1392,$E1392))),0),(OFFSET($G1384,-$E1392,$E1392)-SUM($G1392:CN1392))))","v":0}]
[]
[]
[null,null,null,null,{"$f":"E1392","v":5},{"$f":"\"Depreciation of t-1 adjustment \"&OFFSET($G$4,0,E1394)","v":"Depreciation of t-1 adjustment 2020-21"},null,null,null,null,null,null,{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(M$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:L1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(N$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:M1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(O$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:N1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(P$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:O1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(Q$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:P1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(R$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:Q1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(S$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:R1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(T$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:S1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(U$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:T1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(V$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:U1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(W$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:V1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(X$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:W1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(Y$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:X1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(Z$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:Y1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AA$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:Z1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AB$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AA1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AC$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AB1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AD$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AC1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AE$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AD1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AF$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AE1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AG$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AF1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AH$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AG1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AI$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AH1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AJ$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AI1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AK$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AJ1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AL$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AK1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AM$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AL1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AN$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AM1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AO$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AN1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AP$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AO1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AQ$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AP1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AR$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AQ1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AS$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AR1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AT$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AS1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AU$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AT1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AV$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AU1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AW$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AV1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AX$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AW1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AY$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AX1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(AZ$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AY1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BA$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:AZ1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BB$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BA1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BC$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BB1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BD$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BC1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BE$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BD1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BF$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BE1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BG$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BF1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BH$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BG1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BI$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BH1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BJ$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BI1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BK$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BJ1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BL$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BK1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BM$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BL1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BN$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BM1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BO$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BN1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BP$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BO1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BQ$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BP1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BR$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BQ1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BS$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BR1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BT$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BS1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BU$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BT1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BV$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BU1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BW$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BV1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BX$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BW1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BY$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BX1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(BZ$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BY1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CA$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:BZ1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CB$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CA1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CC$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CB1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CD$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CC1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CE$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CD1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CF$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CE1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CG$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CF1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CH$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CG1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CI$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CH1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CJ$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CI1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CK$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CJ1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CL$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CK1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CM$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CL1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CN$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CM1395))), 0)","v":0},{"$f":"IFERROR(IF(OFFSET($G1381, -$E1387, $E1394)=0, 0, IF(CO$5-OFFSET('Capital base input'!$H$11, 0, $E1394)<OFFSET($G1382, -$E1387, $E1394)+$E1394, OFFSET($G1381, -$E1387, $E1394)/OFFSET($G1382, -$E1387, $E1394), OFFSET($G1381, -$E1387, $E1394)-SUM($G1395:CN1395))), 0)","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1388)","v":"Depreciation of asset adjustments - Capital base 2021-22"},null,null,{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(I$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:H1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(J$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:I1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(K$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:J1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(L$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:K1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(M$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:L1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(N$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:M1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(O$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:N1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(P$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:O1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:P1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(R$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:Q1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(S$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:R1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(T$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:S1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(U$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:T1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(V$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:U1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(W$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:V1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(X$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:W1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:X1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:Y1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:Z1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AA1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AB1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AC1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AD1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AE1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AF1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AG1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AH1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AI1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AJ1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AK1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AL1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AM1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AN1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AO1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AP1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AQ1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AR1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AS1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AT1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AU1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AV1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AW1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AX1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AY1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:AZ1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BA1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BB1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BC1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BD1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BE1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BF1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BG1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BH1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BI1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BJ1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BK1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BL1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BM1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BN1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BO1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BP1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BQ1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BR1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BS1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BT1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BU1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BV1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BW1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BX1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BY1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:BZ1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CA1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CB1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CC1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CD1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CE1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CF1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CG1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CH1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CI1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CJ1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CK1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CL1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CM1398)))","v":0},{"$f":"IF(OR(OFFSET($G1383, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=0, OFFSET($G1384, -$E1387, $E1388)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1384, -$E1387, $E1388)+$E1388, IFERROR(OFFSET($G1383, -$E1387, $E1388)/OFFSET($G1384, -$E1387, $E1388), 0), OFFSET($G1383, -$E1387, $E1388)-SUM($G1398:CN1398)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1389)","v":"Depreciation of asset adjustments - Capital base 2022-23"},null,null,null,{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(J$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:I1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(K$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:J1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(L$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:K1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(M$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:L1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(N$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:M1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(O$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:N1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(P$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:O1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:P1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(R$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:Q1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(S$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:R1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(T$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:S1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(U$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:T1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(V$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:U1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(W$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:V1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(X$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:W1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:X1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:Y1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:Z1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AA1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AB1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AC1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AD1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AE1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AF1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AG1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AH1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AI1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AJ1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AK1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AL1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AM1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AN1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AO1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AP1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AQ1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AR1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AS1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AT1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AU1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AV1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AW1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AX1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AY1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:AZ1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BA1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BB1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BC1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BD1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BE1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BF1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BG1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BH1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BI1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BJ1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BK1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BL1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BM1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BN1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BO1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BP1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BQ1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BR1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BS1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BT1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BU1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BV1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BW1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BX1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BY1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:BZ1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CA1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CB1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CC1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CD1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CE1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CF1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CG1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CH1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CI1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CJ1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CK1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CL1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CM1399)))","v":0},{"$f":"IF(OR(OFFSET($G1384, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=0, OFFSET($G1385, -$E1388, $E1389)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1385, -$E1388, $E1389)+$E1389, IFERROR(OFFSET($G1384, -$E1388, $E1389)/OFFSET($G1385, -$E1388, $E1389), 0), OFFSET($G1384, -$E1388, $E1389)-SUM($G1399:CN1399)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1390)","v":"Depreciation of asset adjustments - Capital base 2023-24"},null,null,null,null,{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(K$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:J1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(L$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:K1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(M$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:L1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(N$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:M1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(O$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:N1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(P$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:O1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:P1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(R$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:Q1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(S$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:R1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(T$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:S1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(U$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:T1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(V$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:U1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(W$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:V1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(X$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:W1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:X1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:Y1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:Z1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AA1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AB1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AC1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AD1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AE1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AF1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AG1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AH1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AI1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AJ1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AK1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AL1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AM1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AN1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AO1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AP1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AQ1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AR1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AS1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AT1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AU1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AV1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AW1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AX1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AY1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:AZ1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BA1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BB1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BC1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BD1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BE1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BF1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BG1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BH1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BI1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BJ1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BK1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BL1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BM1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BN1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BO1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BP1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BQ1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BR1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BS1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BT1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BU1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BV1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BW1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BX1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BY1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:BZ1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CA1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CB1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CC1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CD1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CE1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CF1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CG1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CH1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CI1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CJ1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CK1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CL1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CM1400)))","v":0},{"$f":"IF(OR(OFFSET($G1385, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=0, OFFSET($G1386, -$E1389, $E1390)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1386, -$E1389, $E1390)+$E1390, IFERROR(OFFSET($G1385, -$E1389, $E1390)/OFFSET($G1386, -$E1389, $E1390), 0), OFFSET($G1385, -$E1389, $E1390)-SUM($G1400:CN1400)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1391)","v":"Depreciation of asset adjustments - Capital base 2024-25"},null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(L$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:K1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(M$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:L1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(N$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:M1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(O$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:N1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(P$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:O1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:P1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(R$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:Q1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(S$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:R1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(T$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:S1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(U$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:T1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(V$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:U1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(W$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:V1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(X$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:W1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:X1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:Y1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:Z1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AA1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AB1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AC1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AD1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AE1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AF1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AG1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AH1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AI1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AJ1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AK1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AL1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AM1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AN1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AO1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AP1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AQ1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AR1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AS1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AT1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AU1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AV1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AW1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AX1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AY1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:AZ1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BA1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BB1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BC1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BD1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BE1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BF1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BG1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BH1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BI1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BJ1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BK1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BL1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BM1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BN1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BO1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BP1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BQ1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BR1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BS1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BT1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BU1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BV1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BW1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BX1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BY1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:BZ1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CA1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CB1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CC1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CD1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CE1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CF1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CG1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CH1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CI1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CJ1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CK1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CL1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CM1401)))","v":0},{"$f":"IF(OR(OFFSET($G1386, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=0, OFFSET($G1387, -$E1390, $E1391)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1387, -$E1390, $E1391)+$E1391, IFERROR(OFFSET($G1386, -$E1390, $E1391)/OFFSET($G1387, -$E1390, $E1391), 0), OFFSET($G1386, -$E1390, $E1391)-SUM($G1401:CN1401)))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - Capital base \"&INDEX(RAB_years, E1392)","v":"Depreciation of asset adjustments - Capital base 2025-26"},null,null,null,null,null,null,{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(M$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:L1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(N$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:M1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(O$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:N1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(P$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:O1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(Q$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:P1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(R$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:Q1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(S$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:R1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(T$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:S1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(U$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:T1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(V$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:U1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(W$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:V1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(X$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:W1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(Y$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:X1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(Z$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:Y1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AA$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:Z1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AB$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AA1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AC$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AB1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AD$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AC1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AE$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AD1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AF$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AE1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AG$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AF1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AH$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AG1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AI$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AH1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AJ$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AI1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AK$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AJ1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AL$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AK1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AM$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AL1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AN$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AM1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AO$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AN1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AP$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AO1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AQ$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AP1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AR$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AQ1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AS$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AR1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AT$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AS1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AU$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AT1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AV$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AU1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AW$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AV1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AX$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AW1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AY$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AX1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(AZ$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AY1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BA$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:AZ1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BB$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BA1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BC$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BB1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BD$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BC1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BE$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BD1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BF$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BE1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BG$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BF1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BH$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BG1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BI$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BH1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BJ$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BI1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BK$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BJ1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BL$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BK1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BM$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BL1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BN$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BM1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BO$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BN1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BP$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BO1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BQ$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BP1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BR$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BQ1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BS$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BR1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BT$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BS1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BU$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BT1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BV$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BU1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BW$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BV1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BX$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BW1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BY$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BX1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(BZ$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BY1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CA$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:BZ1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CB$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CA1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CC$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CB1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CD$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CC1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CE$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CD1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CF$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CE1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CG$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CF1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CH$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CG1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CI$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CH1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CJ$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CI1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CK$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CJ1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CL$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CK1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CM$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CL1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CN$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CM1402)))","v":0},{"$f":"IF(OR(OFFSET($G1387, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=0, OFFSET($G1388, -$E1391, $E1392)=\"n/a\"), 0, IF(CO$5<=OFFSET($G1388, -$E1391, $E1392)+$E1392, IFERROR(OFFSET($G1387, -$E1391, $E1392)/OFFSET($G1388, -$E1391, $E1392), 0), OFFSET($G1387, -$E1391, $E1392)-SUM($G1402:CN1402)))","v":0}]
[]
[null,null,null,null,null,{"$f":"INDEX('Capital base input'!$E$24:$E$73, MATCH($E1379, 'Capital base input'!$D$24:$D$73, 0)) & \" - depreciation\"","v":"Equity raising costs - depreciation"},null,{"$f":"SUM(H1387:H1403)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1387:R1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1387:AN1403)","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(BT1387:BT1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"TAB tracking","index":4,"n_rows":1404,"n_cols":93,"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,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - TAB tracking - Gas TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Amadeus - TAB tracking - Gas TNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,null,null,"Year ($m, nominal)",{"$f":"'TAB input'!G$4","v":"2020-21"},{"$f":"'TAB input'!H$4","v":"2021-22"},{"$f":"'TAB input'!I$4","v":"2022-23"},{"$f":"'TAB input'!J$4","v":"2023-24"},{"$f":"'TAB input'!K$4","v":"2024-25"},{"$f":"'TAB input'!L$4","v":"2025-26"},{"$f":"'TAB input'!M$4","v":"2026-27"},{"$f":"'TAB input'!N$4","v":"2027-28"},{"$f":"'TAB input'!O$4","v":"2028-29"},{"$f":"'TAB input'!P$4","v":"2029-30"},{"$f":"'TAB input'!Q$4","v":"2030-31"},{"$f":"'TAB input'!R$4","v":"2031-32"},{"$f":"'TAB input'!S$4","v":"2032-33"},{"$f":"'TAB input'!T$4","v":"2033-34"},{"$f":"'TAB input'!U$4","v":"2034-35"},{"$f":"'TAB input'!V$4","v":"2035-36"},{"$f":"'TAB input'!W$4","v":"2036-37"},{"$f":"'TAB input'!X$4","v":"2037-38"},{"$f":"'TAB input'!Y$4","v":"2038-39"},{"$f":"'TAB input'!Z$4","v":"2039-40"},{"$f":"'TAB input'!AA$4","v":"2040-41"},{"$f":"'TAB input'!AB$4","v":"2041-42"},{"$f":"'TAB input'!AC$4","v":"2042-43"},{"$f":"'TAB input'!AD$4","v":"2043-44"},{"$f":"'TAB input'!AE$4","v":"2044-45"},{"$f":"'TAB input'!AF$4","v":"2045-46"},{"$f":"'TAB input'!AG$4","v":"2046-47"},{"$f":"'TAB input'!AH$4","v":"2047-48"},{"$f":"'TAB input'!AI$4","v":"2048-49"},{"$f":"'TAB input'!AJ$4","v":"2049-50"},{"$f":"'TAB input'!AK$4","v":"2050-51"},{"$f":"'TAB input'!AL$4","v":"2051-52"},{"$f":"'TAB input'!AM$4","v":"2052-53"},{"$f":"'TAB input'!AN$4","v":"2053-54"},{"$f":"'TAB input'!AO$4","v":"2054-55"},{"$f":"'TAB input'!AP$4","v":"2055-56"},{"$f":"'TAB input'!AQ$4","v":"2056-57"},{"$f":"'TAB input'!AR$4","v":"2057-58"},{"$f":"'TAB input'!AS$4","v":"2058-59"},{"$f":"'TAB input'!AT$4","v":"2059-60"},{"$f":"'TAB input'!AU$4","v":"2060-61"},{"$f":"'TAB input'!AV$4","v":"2061-62"},{"$f":"'TAB input'!AW$4","v":"2062-63"},{"$f":"'TAB input'!AX$4","v":"2063-64"},{"$f":"'TAB input'!AY$4","v":"2064-65"},{"$f":"'TAB input'!AZ$4","v":"2065-66"},{"$f":"'TAB input'!BA$4","v":"2066-67"},{"$f":"'TAB input'!BB$4","v":"2067-68"},{"$f":"'TAB input'!BC$4","v":"2068-69"},{"$f":"'TAB input'!BD$4","v":"2069-70"},{"$f":"'TAB input'!BE$4","v":"2070-71"},{"$f":"'TAB input'!BF$4","v":"2071-72"},{"$f":"'TAB input'!BG$4","v":"2072-73"},{"$f":"'TAB input'!BH$4","v":"2073-74"},{"$f":"'TAB input'!BI$4","v":"2074-75"},{"$f":"'TAB input'!BJ$4","v":"2075-76"},{"$f":"'TAB input'!BK$4","v":"2076-77"},{"$f":"'TAB input'!BL$4","v":"2077-78"},{"$f":"'TAB input'!BM$4","v":"2078-79"},{"$f":"'TAB input'!BN$4","v":"2079-80"},{"$f":"'TAB input'!BO$4","v":"2080-81"},{"$f":"'TAB input'!BP$4","v":"2081-82"},{"$f":"'TAB input'!BQ$4","v":"2082-83"},{"$f":"'TAB input'!BR$4","v":"2083-84"},{"$f":"'TAB input'!BS$4","v":"2084-85"},{"$f":"'TAB input'!BT$4","v":"2085-86"},{"$f":"'TAB input'!BU$4","v":"2086-87"},{"$f":"'TAB input'!BV$4","v":"2087-88"},{"$f":"'TAB input'!BW$4","v":"2088-89"},{"$f":"'TAB input'!BX$4","v":"2089-90"},{"$f":"'TAB input'!BY$4","v":"2090-91"},{"$f":"'TAB input'!BZ$4","v":"2091-92"},{"$f":"'TAB input'!CA$4","v":"2092-93"},{"$f":"'TAB input'!CB$4","v":"2093-94"},{"$f":"'TAB input'!CC$4","v":"2094-95"},{"$f":"'TAB input'!CD$4","v":"2095-96"},{"$f":"'TAB input'!CE$4","v":"2096-97"},{"$f":"'TAB input'!CF$4","v":"2097-98"},{"$f":"'TAB input'!CG$4","v":"2098-99"},{"$f":"'TAB input'!CH$4","v":"2099-00"},{"$f":"'TAB input'!CI$4","v":"2100-01"},{"$f":"'TAB input'!CJ$4","v":"2101-02"},{"$f":"'TAB input'!CK$4","v":"2102-03"},{"$f":"'TAB input'!CL$4","v":"2103-04"},{"$f":"'TAB input'!CM$4","v":"2104-05"},{"$f":"'TAB input'!CN$4","v":"2105-06"},{"$f":"'TAB input'!CO$4","v":"2106-07"}]
[null,null,null,null,null,null,0,{"$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},67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86]
[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$67, 0))","v":"Pipelines"}]
[null,null,null,null,1,"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E7)","v":19.782002999428784},{"$f":"INDEX('TAB input'!H$18:H$67, $E7)-INDEX('TAB input'!H$72:H$121, $E7)-INDEX('TAB input'!H$126:H$175, $E7)","v":1.4510326699999998},{"$f":"INDEX('TAB input'!I$18:I$67, $E7)-INDEX('TAB input'!I$72:I$121, $E7)-INDEX('TAB input'!I$126:I$175, $E7)","v":-0.39287879000000003},{"$f":"INDEX('TAB input'!J$18:J$67, $E7)-INDEX('TAB input'!J$72:J$121, $E7)-INDEX('TAB input'!J$126:J$175, $E7)","v":-1.655E-3},{"$f":"INDEX('TAB input'!K$18:K$67, $E7)-INDEX('TAB input'!K$72:K$121, $E7)-INDEX('TAB input'!K$126:K$175, $E7)","v":2.4889199118295378},{"$f":"INDEX('TAB input'!L$18:L$67, $E7)-INDEX('TAB input'!L$72:L$121, $E7)-INDEX('TAB input'!L$126:L$175, $E7)","v":2.0215277999999999},{"$f":"INDEX('TAB input'!M$18:M$67, $E7)-INDEX('TAB input'!M$72:M$121, $E7)-INDEX('TAB input'!M$126:M$175, $E7)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E7)-INDEX('TAB input'!N$72:N$121, $E7)-INDEX('TAB input'!N$126:N$175, $E7)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E7)-INDEX('TAB input'!O$72:O$121, $E7)-INDEX('TAB input'!O$126:O$175, $E7)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E7)-INDEX('TAB input'!P$72:P$121, $E7)-INDEX('TAB input'!P$126:P$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E7)-INDEX('TAB input'!Q$72:Q$121, $E7)-INDEX('TAB input'!Q$126:Q$175, $E7)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E7)-INDEX('TAB input'!R$72:R$121, $E7)-INDEX('TAB input'!R$126:R$175, $E7)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E7)-INDEX('TAB input'!S$72:S$121, $E7)-INDEX('TAB input'!S$126:S$175, $E7)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E7)-INDEX('TAB input'!T$72:T$121, $E7)-INDEX('TAB input'!T$126:T$175, $E7)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E7)-INDEX('TAB input'!U$72:U$121, $E7)-INDEX('TAB input'!U$126:U$175, $E7)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E7)-INDEX('TAB input'!V$72:V$121, $E7)-INDEX('TAB input'!V$126:V$175, $E7)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E7)-INDEX('TAB input'!W$72:W$121, $E7)-INDEX('TAB input'!W$126:W$175, $E7)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E7)-INDEX('TAB input'!X$72:X$121, $E7)-INDEX('TAB input'!X$126:X$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E7)-INDEX('TAB input'!Y$72:Y$121, $E7)-INDEX('TAB input'!Y$126:Y$175, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E7)-INDEX('TAB input'!Z$72:Z$121, $E7)-INDEX('TAB input'!Z$126:Z$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E7)-INDEX('TAB input'!AA$72:AA$121, $E7)-INDEX('TAB input'!AA$126:AA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E7)-INDEX('TAB input'!AB$72:AB$121, $E7)-INDEX('TAB input'!AB$126:AB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E7)-INDEX('TAB input'!AC$72:AC$121, $E7)-INDEX('TAB input'!AC$126:AC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E7)-INDEX('TAB input'!AD$72:AD$121, $E7)-INDEX('TAB input'!AD$126:AD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E7)-INDEX('TAB input'!AE$72:AE$121, $E7)-INDEX('TAB input'!AE$126:AE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E7)-INDEX('TAB input'!AF$72:AF$121, $E7)-INDEX('TAB input'!AF$126:AF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E7)-INDEX('TAB input'!AG$72:AG$121, $E7)-INDEX('TAB input'!AG$126:AG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E7)-INDEX('TAB input'!AH$72:AH$121, $E7)-INDEX('TAB input'!AH$126:AH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E7)-INDEX('TAB input'!AI$72:AI$121, $E7)-INDEX('TAB input'!AI$126:AI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E7)-INDEX('TAB input'!AJ$72:AJ$121, $E7)-INDEX('TAB input'!AJ$126:AJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E7)-INDEX('TAB input'!AK$72:AK$121, $E7)-INDEX('TAB input'!AK$126:AK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E7)-INDEX('TAB input'!AL$72:AL$121, $E7)-INDEX('TAB input'!AL$126:AL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E7)-INDEX('TAB input'!AM$72:AM$121, $E7)-INDEX('TAB input'!AM$126:AM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E7)-INDEX('TAB input'!AN$72:AN$121, $E7)-INDEX('TAB input'!AN$126:AN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E7)-INDEX('TAB input'!AO$72:AO$121, $E7)-INDEX('TAB input'!AO$126:AO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E7)-INDEX('TAB input'!AP$72:AP$121, $E7)-INDEX('TAB input'!AP$126:AP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E7)-INDEX('TAB input'!AQ$72:AQ$121, $E7)-INDEX('TAB input'!AQ$126:AQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E7)-INDEX('TAB input'!AR$72:AR$121, $E7)-INDEX('TAB input'!AR$126:AR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E7)-INDEX('TAB input'!AS$72:AS$121, $E7)-INDEX('TAB input'!AS$126:AS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E7)-INDEX('TAB input'!AT$72:AT$121, $E7)-INDEX('TAB input'!AT$126:AT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E7)-INDEX('TAB input'!AU$72:AU$121, $E7)-INDEX('TAB input'!AU$126:AU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E7)-INDEX('TAB input'!AV$72:AV$121, $E7)-INDEX('TAB input'!AV$126:AV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E7)-INDEX('TAB input'!AW$72:AW$121, $E7)-INDEX('TAB input'!AW$126:AW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E7)-INDEX('TAB input'!AX$72:AX$121, $E7)-INDEX('TAB input'!AX$126:AX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E7)-INDEX('TAB input'!AY$72:AY$121, $E7)-INDEX('TAB input'!AY$126:AY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E7)-INDEX('TAB input'!AZ$72:AZ$121, $E7)-INDEX('TAB input'!AZ$126:AZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E7)-INDEX('TAB input'!BA$72:BA$121, $E7)-INDEX('TAB input'!BA$126:BA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E7)-INDEX('TAB input'!BB$72:BB$121, $E7)-INDEX('TAB input'!BB$126:BB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E7)-INDEX('TAB input'!BC$72:BC$121, $E7)-INDEX('TAB input'!BC$126:BC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E7)-INDEX('TAB input'!BD$72:BD$121, $E7)-INDEX('TAB input'!BD$126:BD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E7)-INDEX('TAB input'!BE$72:BE$121, $E7)-INDEX('TAB input'!BE$126:BE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E7)-INDEX('TAB input'!BF$72:BF$121, $E7)-INDEX('TAB input'!BF$126:BF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E7)-INDEX('TAB input'!BG$72:BG$121, $E7)-INDEX('TAB input'!BG$126:BG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E7)-INDEX('TAB input'!BH$72:BH$121, $E7)-INDEX('TAB input'!BH$126:BH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E7)-INDEX('TAB input'!BI$72:BI$121, $E7)-INDEX('TAB input'!BI$126:BI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E7)-INDEX('TAB input'!BJ$72:BJ$121, $E7)-INDEX('TAB input'!BJ$126:BJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E7)-INDEX('TAB input'!BK$72:BK$121, $E7)-INDEX('TAB input'!BK$126:BK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E7)-INDEX('TAB input'!BL$72:BL$121, $E7)-INDEX('TAB input'!BL$126:BL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E7)-INDEX('TAB input'!BM$72:BM$121, $E7)-INDEX('TAB input'!BM$126:BM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E7)-INDEX('TAB input'!BN$72:BN$121, $E7)-INDEX('TAB input'!BN$126:BN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E7)-INDEX('TAB input'!BO$72:BO$121, $E7)-INDEX('TAB input'!BO$126:BO$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E7)-INDEX('TAB input'!BP$72:BP$121, $E7)-INDEX('TAB input'!BP$126:BP$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E7)-INDEX('TAB input'!BQ$72:BQ$121, $E7)-INDEX('TAB input'!BQ$126:BQ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E7)-INDEX('TAB input'!BR$72:BR$121, $E7)-INDEX('TAB input'!BR$126:BR$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E7)-INDEX('TAB input'!BS$72:BS$121, $E7)-INDEX('TAB input'!BS$126:BS$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E7)-INDEX('TAB input'!BT$72:BT$121, $E7)-INDEX('TAB input'!BT$126:BT$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E7)-INDEX('TAB input'!BU$72:BU$121, $E7)-INDEX('TAB input'!BU$126:BU$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E7)-INDEX('TAB input'!BV$72:BV$121, $E7)-INDEX('TAB input'!BV$126:BV$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E7)-INDEX('TAB input'!BW$72:BW$121, $E7)-INDEX('TAB input'!BW$126:BW$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E7)-INDEX('TAB input'!BX$72:BX$121, $E7)-INDEX('TAB input'!BX$126:BX$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E7)-INDEX('TAB input'!BY$72:BY$121, $E7)-INDEX('TAB input'!BY$126:BY$175, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E7)-INDEX('TAB input'!BZ$72:BZ$121, $E7)-INDEX('TAB input'!BZ$126:BZ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E7)-INDEX('TAB input'!CA$72:CA$121, $E7)-INDEX('TAB input'!CA$126:CA$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E7)-INDEX('TAB input'!CB$72:CB$121, $E7)-INDEX('TAB input'!CB$126:CB$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E7)-INDEX('TAB input'!CC$72:CC$121, $E7)-INDEX('TAB input'!CC$126:CC$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E7)-INDEX('TAB input'!CD$72:CD$121, $E7)-INDEX('TAB input'!CD$126:CD$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E7)-INDEX('TAB input'!CE$72:CE$121, $E7)-INDEX('TAB input'!CE$126:CE$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E7)-INDEX('TAB input'!CF$72:CF$121, $E7)-INDEX('TAB input'!CF$126:CF$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E7)-INDEX('TAB input'!CG$72:CG$121, $E7)-INDEX('TAB input'!CG$126:CG$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E7)-INDEX('TAB input'!CH$72:CH$121, $E7)-INDEX('TAB input'!CH$126:CH$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E7)-INDEX('TAB input'!CI$72:CI$121, $E7)-INDEX('TAB input'!CI$126:CI$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E7)-INDEX('TAB input'!CJ$72:CJ$121, $E7)-INDEX('TAB input'!CJ$126:CJ$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E7)-INDEX('TAB input'!CK$72:CK$121, $E7)-INDEX('TAB input'!CK$126:CK$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E7)-INDEX('TAB input'!CL$72:CL$121, $E7)-INDEX('TAB input'!CL$126:CL$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E7)-INDEX('TAB input'!CM$72:CM$121, $E7)-INDEX('TAB input'!CM$126:CM$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E7)-INDEX('TAB input'!CN$72:CN$121, $E7)-INDEX('TAB input'!CN$126:CN$175, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E7)-INDEX('TAB input'!CO$72:CO$121, $E7)-INDEX('TAB input'!CO$126:CO$175, $E7)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E7)=\"\", IF($G7=0, 0, F8), INDEX('TAB input'!$G$180:$G$229, $E7))","v":13.720771144857938},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E7)=\"\", G8, INDEX('TAB input'!H$180:H$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E7)=\"\", H8, INDEX('TAB input'!I$180:I$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E7)=\"\", I8, INDEX('TAB input'!J$180:J$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E7)=\"\", J8, INDEX('TAB input'!K$180:K$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E7)=\"\", K8, INDEX('TAB input'!L$180:L$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E7)=\"\", L8, INDEX('TAB input'!M$180:M$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E7)=\"\", M8, INDEX('TAB input'!N$180:N$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E7)=\"\", N8, INDEX('TAB input'!O$180:O$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E7)=\"\", O8, INDEX('TAB input'!P$180:P$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E7)=\"\", P8, INDEX('TAB input'!Q$180:Q$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E7)=\"\", Q8, INDEX('TAB input'!R$180:R$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E7)=\"\", R8, INDEX('TAB input'!S$180:S$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E7)=\"\", S8, INDEX('TAB input'!T$180:T$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E7)=\"\", T8, INDEX('TAB input'!U$180:U$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E7)=\"\", U8, INDEX('TAB input'!V$180:V$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E7)=\"\", V8, INDEX('TAB input'!W$180:W$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E7)=\"\", W8, INDEX('TAB input'!X$180:X$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E7)=\"\", X8, INDEX('TAB input'!Y$180:Y$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E7)=\"\", Y8, INDEX('TAB input'!Z$180:Z$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E7)=\"\", Z8, INDEX('TAB input'!AA$180:AA$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E7)=\"\", AA8, INDEX('TAB input'!AB$180:AB$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E7)=\"\", AB8, INDEX('TAB input'!AC$180:AC$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E7)=\"\", AC8, INDEX('TAB input'!AD$180:AD$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E7)=\"\", AD8, INDEX('TAB input'!AE$180:AE$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E7)=\"\", AE8, INDEX('TAB input'!AF$180:AF$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E7)=\"\", AF8, INDEX('TAB input'!AG$180:AG$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E7)=\"\", AG8, INDEX('TAB input'!AH$180:AH$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E7)=\"\", AH8, INDEX('TAB input'!AI$180:AI$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E7)=\"\", AI8, INDEX('TAB input'!AJ$180:AJ$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E7)=\"\", AJ8, INDEX('TAB input'!AK$180:AK$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E7)=\"\", AK8, INDEX('TAB input'!AL$180:AL$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E7)=\"\", AL8, INDEX('TAB input'!AM$180:AM$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E7)=\"\", AM8, INDEX('TAB input'!AN$180:AN$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E7)=\"\", AN8, INDEX('TAB input'!AO$180:AO$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E7)=\"\", AO8, INDEX('TAB input'!AP$180:AP$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E7)=\"\", AP8, INDEX('TAB input'!AQ$180:AQ$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E7)=\"\", AQ8, INDEX('TAB input'!AR$180:AR$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E7)=\"\", AR8, INDEX('TAB input'!AS$180:AS$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E7)=\"\", AS8, INDEX('TAB input'!AT$180:AT$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E7)=\"\", AT8, INDEX('TAB input'!AU$180:AU$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E7)=\"\", AU8, INDEX('TAB input'!AV$180:AV$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E7)=\"\", AV8, INDEX('TAB input'!AW$180:AW$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E7)=\"\", AW8, INDEX('TAB input'!AX$180:AX$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E7)=\"\", AX8, INDEX('TAB input'!AY$180:AY$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E7)=\"\", AY8, INDEX('TAB input'!AZ$180:AZ$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E7)=\"\", AZ8, INDEX('TAB input'!BA$180:BA$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E7)=\"\", BA8, INDEX('TAB input'!BB$180:BB$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E7)=\"\", BB8, INDEX('TAB input'!BC$180:BC$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E7)=\"\", BC8, INDEX('TAB input'!BD$180:BD$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E7)=\"\", BD8, INDEX('TAB input'!BE$180:BE$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E7)=\"\", BE8, INDEX('TAB input'!BF$180:BF$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E7)=\"\", BF8, INDEX('TAB input'!BG$180:BG$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E7)=\"\", BG8, INDEX('TAB input'!BH$180:BH$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E7)=\"\", BH8, INDEX('TAB input'!BI$180:BI$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E7)=\"\", BI8, INDEX('TAB input'!BJ$180:BJ$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E7)=\"\", BJ8, INDEX('TAB input'!BK$180:BK$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E7)=\"\", BK8, INDEX('TAB input'!BL$180:BL$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E7)=\"\", BL8, INDEX('TAB input'!BM$180:BM$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E7)=\"\", BM8, INDEX('TAB input'!BN$180:BN$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E7)=\"\", BN8, INDEX('TAB input'!BO$180:BO$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E7)=\"\", BO8, INDEX('TAB input'!BP$180:BP$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E7)=\"\", BP8, INDEX('TAB input'!BQ$180:BQ$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E7)=\"\", BQ8, INDEX('TAB input'!BR$180:BR$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E7)=\"\", BR8, INDEX('TAB input'!BS$180:BS$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E7)=\"\", BS8, INDEX('TAB input'!BT$180:BT$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E7)=\"\", BT8, INDEX('TAB input'!BU$180:BU$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E7)=\"\", BU8, INDEX('TAB input'!BV$180:BV$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E7)=\"\", BV8, INDEX('TAB input'!BW$180:BW$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E7)=\"\", BW8, INDEX('TAB input'!BX$180:BX$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E7)=\"\", BX8, INDEX('TAB input'!BY$180:BY$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E7)=\"\", BY8, INDEX('TAB input'!BZ$180:BZ$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E7)=\"\", BZ8, INDEX('TAB input'!CA$180:CA$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E7)=\"\", CA8, INDEX('TAB input'!CB$180:CB$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E7)=\"\", CB8, INDEX('TAB input'!CC$180:CC$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E7)=\"\", CC8, INDEX('TAB input'!CD$180:CD$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E7)=\"\", CD8, INDEX('TAB input'!CE$180:CE$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E7)=\"\", CE8, INDEX('TAB input'!CF$180:CF$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E7)=\"\", CF8, INDEX('TAB input'!CG$180:CG$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E7)=\"\", CG8, INDEX('TAB input'!CH$180:CH$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E7)=\"\", CH8, INDEX('TAB input'!CI$180:CI$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E7)=\"\", CI8, INDEX('TAB input'!CJ$180:CJ$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E7)=\"\", CJ8, INDEX('TAB input'!CK$180:CK$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E7)=\"\", CK8, INDEX('TAB input'!CL$180:CL$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E7)=\"\", CL8, INDEX('TAB input'!CM$180:CM$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E7)=\"\", CM8, INDEX('TAB input'!CN$180:CN$229, $E7))","v":20},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E7)=\"\", CN8, INDEX('TAB input'!CO$180:CO$229, $E7))","v":20}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E7)=0, G9, INDEX('TAB input'!H$233:H$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E7)=0, H9, INDEX('TAB input'!I$233:I$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E7)=0, I9, INDEX('TAB input'!J$233:J$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E7)=0, J9, INDEX('TAB input'!K$233:K$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E7)=0, K9, INDEX('TAB input'!L$233:L$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E7)=0, L9, INDEX('TAB input'!M$233:M$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E7)=0, M9, INDEX('TAB input'!N$233:N$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E7)=0, N9, INDEX('TAB input'!O$233:O$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E7)=0, O9, INDEX('TAB input'!P$233:P$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E7)=0, P9, INDEX('TAB input'!Q$233:Q$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E7)=0, Q9, INDEX('TAB input'!R$233:R$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E7)=0, R9, INDEX('TAB input'!S$233:S$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E7)=0, S9, INDEX('TAB input'!T$233:T$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E7)=0, T9, INDEX('TAB input'!U$233:U$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E7)=0, U9, INDEX('TAB input'!V$233:V$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E7)=0, V9, INDEX('TAB input'!W$233:W$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E7)=0, W9, INDEX('TAB input'!X$233:X$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E7)=0, X9, INDEX('TAB input'!Y$233:Y$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E7)=0, Y9, INDEX('TAB input'!Z$233:Z$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E7)=0, Z9, INDEX('TAB input'!AA$233:AA$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E7)=0, AA9, INDEX('TAB input'!AB$233:AB$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E7)=0, AB9, INDEX('TAB input'!AC$233:AC$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E7)=0, AC9, INDEX('TAB input'!AD$233:AD$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E7)=0, AD9, INDEX('TAB input'!AE$233:AE$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E7)=0, AE9, INDEX('TAB input'!AF$233:AF$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E7)=0, AF9, INDEX('TAB input'!AG$233:AG$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E7)=0, AG9, INDEX('TAB input'!AH$233:AH$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E7)=0, AH9, INDEX('TAB input'!AI$233:AI$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E7)=0, AI9, INDEX('TAB input'!AJ$233:AJ$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E7)=0, AJ9, INDEX('TAB input'!AK$233:AK$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E7)=0, AK9, INDEX('TAB input'!AL$233:AL$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E7)=0, AL9, INDEX('TAB input'!AM$233:AM$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E7)=0, AM9, INDEX('TAB input'!AN$233:AN$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E7)=0, AN9, INDEX('TAB input'!AO$233:AO$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E7)=0, AO9, INDEX('TAB input'!AP$233:AP$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E7)=0, AP9, INDEX('TAB input'!AQ$233:AQ$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E7)=0, AQ9, INDEX('TAB input'!AR$233:AR$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E7)=0, AR9, INDEX('TAB input'!AS$233:AS$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E7)=0, AS9, INDEX('TAB input'!AT$233:AT$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E7)=0, AT9, INDEX('TAB input'!AU$233:AU$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E7)=0, AU9, INDEX('TAB input'!AV$233:AV$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E7)=0, AV9, INDEX('TAB input'!AW$233:AW$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E7)=0, AW9, INDEX('TAB input'!AX$233:AX$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E7)=0, AX9, INDEX('TAB input'!AY$233:AY$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E7)=0, AY9, INDEX('TAB input'!AZ$233:AZ$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E7)=0, AZ9, INDEX('TAB input'!BA$233:BA$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E7)=0, BA9, INDEX('TAB input'!BB$233:BB$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E7)=0, BB9, INDEX('TAB input'!BC$233:BC$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E7)=0, BC9, INDEX('TAB input'!BD$233:BD$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E7)=0, BD9, INDEX('TAB input'!BE$233:BE$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E7)=0, BE9, INDEX('TAB input'!BF$233:BF$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E7)=0, BF9, INDEX('TAB input'!BG$233:BG$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E7)=0, BG9, INDEX('TAB input'!BH$233:BH$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E7)=0, BH9, INDEX('TAB input'!BI$233:BI$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E7)=0, BI9, INDEX('TAB input'!BJ$233:BJ$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E7)=0, BJ9, INDEX('TAB input'!BK$233:BK$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E7)=0, BK9, INDEX('TAB input'!BL$233:BL$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E7)=0, BL9, INDEX('TAB input'!BM$233:BM$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E7)=0, BM9, INDEX('TAB input'!BN$233:BN$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E7)=0, BN9, INDEX('TAB input'!BO$233:BO$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E7)=0, BO9, INDEX('TAB input'!BP$233:BP$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E7)=0, BP9, INDEX('TAB input'!BQ$233:BQ$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E7)=0, BQ9, INDEX('TAB input'!BR$233:BR$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E7)=0, BR9, INDEX('TAB input'!BS$233:BS$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E7)=0, BS9, INDEX('TAB input'!BT$233:BT$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E7)=0, BT9, INDEX('TAB input'!BU$233:BU$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E7)=0, BU9, INDEX('TAB input'!BV$233:BV$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E7)=0, BV9, INDEX('TAB input'!BW$233:BW$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E7)=0, BW9, INDEX('TAB input'!BX$233:BX$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E7)=0, BX9, INDEX('TAB input'!BY$233:BY$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E7)=0, BY9, INDEX('TAB input'!BZ$233:BZ$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E7)=0, BZ9, INDEX('TAB input'!CA$233:CA$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E7)=0, CA9, INDEX('TAB input'!CB$233:CB$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E7)=0, CB9, INDEX('TAB input'!CC$233:CC$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E7)=0, CC9, INDEX('TAB input'!CD$233:CD$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E7)=0, CD9, INDEX('TAB input'!CE$233:CE$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E7)=0, CE9, INDEX('TAB input'!CF$233:CF$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E7)=0, CF9, INDEX('TAB input'!CG$233:CG$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E7)=0, CG9, INDEX('TAB input'!CH$233:CH$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E7)=0, CH9, INDEX('TAB input'!CI$233:CI$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E7)=0, CI9, INDEX('TAB input'!CJ$233:CJ$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E7)=0, CJ9, INDEX('TAB input'!CK$233:CK$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E7)=0, CK9, INDEX('TAB input'!CL$233:CL$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E7)=0, CL9, INDEX('TAB input'!CM$233:CM$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E7)=0, CM9, INDEX('TAB input'!CN$233:CN$282, $E7))","v":80},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E7)=0, CN9, INDEX('TAB input'!CO$233:CO$282, $E7))","v":80}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E7)","v":0.72276769000000018},{"$f":"INDEX('TAB input'!I$72:I$121, $E7)","v":1.0359539},{"$f":"INDEX('TAB input'!J$72:J$121, $E7)","v":1.655E-3},{"$f":"INDEX('TAB input'!K$72:K$121, $E7)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E7)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E7)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E7)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E7)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E7)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E7)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E7)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E7)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E7)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E7)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E7)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E7)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E7)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E7)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E7)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E7)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E7)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E7)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E7)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E7)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E7)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E7)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E7)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E7)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E7)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E7)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E7)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E7)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E7)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E7)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E7)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E7)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E7)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E7)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E7)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E7)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E7)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E7)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E7)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E7)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E7)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E7)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E7)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E7)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E7)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E7)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E7)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E7)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E7)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E7)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E7)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E7)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E7)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E7)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E7)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E7)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E7)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E7)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E7)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E7)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E7)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E7)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":2},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E7)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E7)=\"\", G15, INDEX('TAB input'!H$446:H$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E7)=\"\", H15, INDEX('TAB input'!I$446:I$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E7)=\"\", I15, INDEX('TAB input'!J$446:J$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E7)=\"\", J15, INDEX('TAB input'!K$446:K$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E7)=\"\", K15, INDEX('TAB input'!L$446:L$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E7)=\"\", L15, INDEX('TAB input'!M$446:M$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E7)=\"\", M15, INDEX('TAB input'!N$446:N$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E7)=\"\", N15, INDEX('TAB input'!O$446:O$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E7)=\"\", O15, INDEX('TAB input'!P$446:P$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E7)=\"\", P15, INDEX('TAB input'!Q$446:Q$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E7)=\"\", Q15, INDEX('TAB input'!R$446:R$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E7)=\"\", R15, INDEX('TAB input'!S$446:S$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E7)=\"\", S15, INDEX('TAB input'!T$446:T$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E7)=\"\", T15, INDEX('TAB input'!U$446:U$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E7)=\"\", U15, INDEX('TAB input'!V$446:V$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E7)=\"\", V15, INDEX('TAB input'!W$446:W$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E7)=\"\", W15, INDEX('TAB input'!X$446:X$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E7)=\"\", X15, INDEX('TAB input'!Y$446:Y$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E7)=\"\", Y15, INDEX('TAB input'!Z$446:Z$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E7)=\"\", Z15, INDEX('TAB input'!AA$446:AA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E7)=\"\", AA15, INDEX('TAB input'!AB$446:AB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E7)=\"\", AB15, INDEX('TAB input'!AC$446:AC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E7)=\"\", AC15, INDEX('TAB input'!AD$446:AD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E7)=\"\", AD15, INDEX('TAB input'!AE$446:AE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E7)=\"\", AE15, INDEX('TAB input'!AF$446:AF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E7)=\"\", AF15, INDEX('TAB input'!AG$446:AG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E7)=\"\", AG15, INDEX('TAB input'!AH$446:AH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E7)=\"\", AH15, INDEX('TAB input'!AI$446:AI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E7)=\"\", AI15, INDEX('TAB input'!AJ$446:AJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E7)=\"\", AJ15, INDEX('TAB input'!AK$446:AK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E7)=\"\", AK15, INDEX('TAB input'!AL$446:AL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E7)=\"\", AL15, INDEX('TAB input'!AM$446:AM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E7)=\"\", AM15, INDEX('TAB input'!AN$446:AN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E7)=\"\", AN15, INDEX('TAB input'!AO$446:AO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E7)=\"\", AO15, INDEX('TAB input'!AP$446:AP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E7)=\"\", AP15, INDEX('TAB input'!AQ$446:AQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E7)=\"\", AQ15, INDEX('TAB input'!AR$446:AR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E7)=\"\", AR15, INDEX('TAB input'!AS$446:AS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E7)=\"\", AS15, INDEX('TAB input'!AT$446:AT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E7)=\"\", AT15, INDEX('TAB input'!AU$446:AU$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E7)=\"\", AU15, INDEX('TAB input'!AV$446:AV$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E7)=\"\", AV15, INDEX('TAB input'!AW$446:AW$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E7)=\"\", AW15, INDEX('TAB input'!AX$446:AX$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E7)=\"\", AX15, INDEX('TAB input'!AY$446:AY$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E7)=\"\", AY15, INDEX('TAB input'!AZ$446:AZ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E7)=\"\", AZ15, INDEX('TAB input'!BA$446:BA$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E7)=\"\", BA15, INDEX('TAB input'!BB$446:BB$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E7)=\"\", BB15, INDEX('TAB input'!BC$446:BC$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E7)=\"\", BC15, INDEX('TAB input'!BD$446:BD$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E7)=\"\", BD15, INDEX('TAB input'!BE$446:BE$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E7)=\"\", BE15, INDEX('TAB input'!BF$446:BF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E7)=\"\", BF15, INDEX('TAB input'!BG$446:BG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E7)=\"\", BG15, INDEX('TAB input'!BH$446:BH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E7)=\"\", BH15, INDEX('TAB input'!BI$446:BI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E7)=\"\", BI15, INDEX('TAB input'!BJ$446:BJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E7)=\"\", BJ15, INDEX('TAB input'!BK$446:BK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E7)=\"\", BK15, INDEX('TAB input'!BL$446:BL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E7)=\"\", BL15, INDEX('TAB input'!BM$446:BM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E7)=\"\", BM15, INDEX('TAB input'!BN$446:BN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E7)=\"\", BN15, INDEX('TAB input'!BO$446:BO$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E7)=\"\", BO15, INDEX('TAB input'!BP$446:BP$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E7)=\"\", BP15, INDEX('TAB input'!BQ$446:BQ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E7)=\"\", BQ15, INDEX('TAB input'!BR$446:BR$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E7)=\"\", BR15, INDEX('TAB input'!BS$446:BS$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E7)=\"\", BS15, INDEX('TAB input'!BT$446:BT$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E7)=\"\", BT15, INDEX('TAB input'!BU$446:BU$495, $E7))","v":"DV"},{"$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, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E7)=\"\", CE15, INDEX('TAB input'!CF$446:CF$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E7)=\"\", CF15, INDEX('TAB input'!CG$446:CG$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E7)=\"\", CG15, INDEX('TAB input'!CH$446:CH$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E7)=\"\", CH15, INDEX('TAB input'!CI$446:CI$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E7)=\"\", CI15, INDEX('TAB input'!CJ$446:CJ$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E7)=\"\", CJ15, INDEX('TAB input'!CK$446:CK$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E7)=\"\", CK15, INDEX('TAB input'!CL$446:CL$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E7)=\"\", CL15, INDEX('TAB input'!CM$446:CM$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E7)=\"\", CM15, INDEX('TAB input'!CN$446:CN$495, $E7))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E7)=\"\", CN15, INDEX('TAB input'!CO$446:CO$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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.4417559181316411},{"$f":"IF(OFFSET($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":1.0391760637174521},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CF$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CE18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CE$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CE18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CE18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CG$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CF18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CF$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CF18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CF18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CH$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CG18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CG$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CG18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CG18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CI$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CH18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CH$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CH18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CH18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CJ$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CI18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CI$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CI18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CI18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CK$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CJ18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CJ$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CJ18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CJ18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CL$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CK18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CK$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CK18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CK18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CM$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CL18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CL$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CL18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CL18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CN$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CM18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CM$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CM18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CM18))))","v":0},{"$f":"IF(OFFSET($G8, -$E18, $E18)=\"n/a\",0,IF(OFFSET($G15, -$E18, $E18)=\"SL\",\nIF(OFFSET($G8,-$E18,$E18)+$E18>CO$5,IFERROR((OFFSET($G7,-$E18,$E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CN18)),\nIF(OFFSET($G8,-$E18,$E18)+$E18>CN$5,IFERROR(((OFFSET($G7,-$E18,$E18)-SUM($G18:CN18))*OFFSET($G14, -$E18, $E18)/(OFFSET($G8,-$E18,$E18))),0),OFFSET($G7,-$E18,$E18)-SUM($G18:CN18))))","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 2021-22"},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":0.14510326699999998},{"$f":"IF(OFFSET($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":0.13059294029999999},{"$f":"IF(OFFSET($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":0.11753364626999999},{"$f":"IF(OFFSET($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":0.10578028164299998},{"$f":"IF(OFFSET($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":9.5202253478699997E-2},{"$f":"IF(OFFSET($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":8.5682028130829993E-2},{"$f":"IF(OFFSET($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":7.7113825317746992E-2},{"$f":"IF(OFFSET($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":6.9402442785972282E-2},{"$f":"IF(OFFSET($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":6.2462198507375055E-2},{"$f":"IF(OFFSET($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":5.6215978656637543E-2},{"$f":"IF(OFFSET($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":5.0594380790973795E-2},{"$f":"IF(OFFSET($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":4.5534942711876414E-2},{"$f":"IF(OFFSET($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":4.098144844068876E-2},{"$f":"IF(OFFSET($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":3.6883303596619885E-2},{"$f":"IF(OFFSET($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":3.31949732369579E-2},{"$f":"IF(OFFSET($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":2.9875475913262117E-2},{"$f":"IF(OFFSET($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":2.6887928321935893E-2},{"$f":"IF(OFFSET($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":2.4199135489742306E-2},{"$f":"IF(OFFSET($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":2.1779221940768069E-2},{"$f":"IF(OFFSET($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":1.960129974669127E-2},{"$f":"IF(OFFSET($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":1.7641169772022146E-2},{"$f":"IF(OFFSET($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":1.5877052794819924E-2},{"$f":"IF(OFFSET($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":1.4289347515337924E-2},{"$f":"IF(OFFSET($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":1.2860412763804141E-2},{"$f":"IF(OFFSET($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":1.157437148742373E-2},{"$f":"IF(OFFSET($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":1.041693433868136E-2},{"$f":"IF(OFFSET($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":9.3752409048132312E-3},{"$f":"IF(OFFSET($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":8.4377168143318967E-3},{"$f":"IF(OFFSET($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":7.5939451328987054E-3},{"$f":"IF(OFFSET($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":6.8345506196088261E-3},{"$f":"IF(OFFSET($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":6.1510955576479457E-3},{"$f":"IF(OFFSET($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":5.5359860018831418E-3},{"$f":"IF(OFFSET($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":4.9823874016948324E-3},{"$f":"IF(OFFSET($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":4.4841486615253556E-3},{"$f":"IF(OFFSET($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":4.035733795372809E-3},{"$f":"IF(OFFSET($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":3.6321604158355168E-3},{"$f":"IF(OFFSET($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":3.2689443742519586E-3},{"$f":"IF(OFFSET($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":2.9420499368267628E-3},{"$f":"IF(OFFSET($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":2.6478449431440953E-3},{"$f":"IF(OFFSET($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":2.3830604488296768E-3},{"$f":"IF(OFFSET($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":2.1447544039467025E-3},{"$f":"IF(OFFSET($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":1.9302789635520234E-3},{"$f":"IF(OFFSET($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":1.737251067196821E-3},{"$f":"IF(OFFSET($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":1.5635259604771302E-3},{"$f":"IF(OFFSET($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":1.4071733644294149E-3},{"$f":"IF(OFFSET($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":1.2664560279864734E-3},{"$f":"IF(OFFSET($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":1.1398104251878261E-3},{"$f":"IF(OFFSET($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":1.0258293826690412E-3},{"$f":"IF(OFFSET($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":9.2324644440213712E-4},{"$f":"IF(OFFSET($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":8.3092179996191451E-4},{"$f":"IF(OFFSET($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":7.4782961996573412E-4},{"$f":"IF(OFFSET($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":6.7304665796916738E-4},{"$f":"IF(OFFSET($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":6.0574199217224847E-4},{"$f":"IF(OFFSET($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":5.4516779295501474E-4},{"$f":"IF(OFFSET($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":4.9065101365950434E-4},{"$f":"IF(OFFSET($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":4.4158591229355172E-4},{"$f":"IF(OFFSET($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":3.9742732106420322E-4},{"$f":"IF(OFFSET($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":3.5768458895777398E-4},{"$f":"IF(OFFSET($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":3.2191613006200549E-4},{"$f":"IF(OFFSET($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":2.8972451705580051E-4},{"$f":"IF(OFFSET($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":2.6075206535021157E-4},{"$f":"IF(OFFSET($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":2.3467685881519706E-4},{"$f":"IF(OFFSET($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":2.1120917293366849E-4},{"$f":"IF(OFFSET($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":1.9008825564030828E-4},{"$f":"IF(OFFSET($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":1.7107943007628191E-4},{"$f":"IF(OFFSET($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":1.5397148706866037E-4},{"$f":"IF(OFFSET($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":1.3857433836179657E-4},{"$f":"IF(OFFSET($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":1.2471690452562357E-4},{"$f":"IF(OFFSET($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":1.1224521407307008E-4},{"$f":"IF(OFFSET($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":1.010206926657542E-4},{"$f":"IF(OFFSET($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":9.0918623399183213E-5},{"$f":"IF(OFFSET($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":8.182676105925602E-5},{"$f":"IF(OFFSET($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":7.36440849533393E-5},{"$f":"IF(OFFSET($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":6.6279676458003145E-5},{"$f":"IF(OFFSET($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":5.9651708812213935E-5},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CF$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CE19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CE$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CE19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CE19))))","v":5.3686537930985875E-5},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CG$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CF19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CF$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CF19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CF19))))","v":4.8317884137882852E-5},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CH$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CG19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CG$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CG19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CG19))))","v":4.34860957240879E-5},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CI$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CH19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CH$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CH19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CH19))))","v":3.9137486151674671E-5},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CJ$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CI19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CI$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CI19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CI19))))","v":3.5223737536504984E-5},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CK$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CJ19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CJ$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CJ19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CJ19))))","v":3.1701363782854486E-4},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CL$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CK19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CK$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CK19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CK19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CM$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CL19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CL$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CL19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CL19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CN$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CM19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CM$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CM19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CM19))))","v":0},{"$f":"IF(OFFSET($G9, -$E19, $E19)=\"n/a\",0,IF(OFFSET($G16, -$E19, $E19)=\"SL\",\nIF(OFFSET($G9,-$E19,$E19)+$E19>CO$5,IFERROR((OFFSET($G8,-$E19,$E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CN19)),\nIF(OFFSET($G10,-$E19,$E19)+$E19>CN$5,IFERROR(((OFFSET($G8,-$E19,$E19)-SUM($G19:CN19))*OFFSET($G15, -$E19, $E19)/(OFFSET($G9,-$E19,$E19))),0),OFFSET($G8,-$E19,$E19)-SUM($G19:CN19))))","v":0}]
[null,null,null,null,{"$f":"E19+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E20)","v":"Depreciation of net capex 2022-23"},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":-3.9287879000000005E-2},{"$f":"IF(OFFSET($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":-3.5359091100000004E-2},{"$f":"IF(OFFSET($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":-3.1823181990000005E-2},{"$f":"IF(OFFSET($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":-2.8640863791000004E-2},{"$f":"IF(OFFSET($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":-2.5776777411899997E-2},{"$f":"IF(OFFSET($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":-2.3199099670710002E-2},{"$f":"IF(OFFSET($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":-2.0879189703639001E-2},{"$f":"IF(OFFSET($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":-1.8791270733275099E-2},{"$f":"IF(OFFSET($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":-1.6912143659947591E-2},{"$f":"IF(OFFSET($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":-1.5220929293952832E-2},{"$f":"IF(OFFSET($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":-1.3698836364557548E-2},{"$f":"IF(OFFSET($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":-1.2328952728101795E-2},{"$f":"IF(OFFSET($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":-1.1096057455291613E-2},{"$f":"IF(OFFSET($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":-9.9864517097624506E-3},{"$f":"IF(OFFSET($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":-8.9878065387862024E-3},{"$f":"IF(OFFSET($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":-8.0890258849075809E-3},{"$f":"IF(OFFSET($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":-7.2801232964168237E-3},{"$f":"IF(OFFSET($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":-6.5521109667751433E-3},{"$f":"IF(OFFSET($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":-5.8968998700976273E-3},{"$f":"IF(OFFSET($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":-5.3072098830878652E-3},{"$f":"IF(OFFSET($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":-4.7764888947790796E-3},{"$f":"IF(OFFSET($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":-4.2988400053011744E-3},{"$f":"IF(OFFSET($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":-3.868956004771057E-3},{"$f":"IF(OFFSET($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":-3.482060404293952E-3},{"$f":"IF(OFFSET($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":-3.1338543638645576E-3},{"$f":"IF(OFFSET($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":-2.8204689274781035E-3},{"$f":"IF(OFFSET($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":-2.5384220347302922E-3},{"$f":"IF(OFFSET($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":-2.2845798312572606E-3},{"$f":"IF(OFFSET($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":-2.056121848131537E-3},{"$f":"IF(OFFSET($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":-1.8505096633183837E-3},{"$f":"IF(OFFSET($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":-1.6654586969865437E-3},{"$f":"IF(OFFSET($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":-1.4989128272878904E-3},{"$f":"IF(OFFSET($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":-1.3490215445591037E-3},{"$f":"IF(OFFSET($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":-1.2141193901031911E-3},{"$f":"IF(OFFSET($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":-1.0927074510928725E-3},{"$f":"IF(OFFSET($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":-9.8343670598358699E-4},{"$f":"IF(OFFSET($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":-8.8509303538522599E-4},{"$f":"IF(OFFSET($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":-7.9658373184670066E-4},{"$f":"IF(OFFSET($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":-7.1692535866202942E-4},{"$f":"IF(OFFSET($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":-6.4523282279582705E-4},{"$f":"IF(OFFSET($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":-5.8070954051624439E-4},{"$f":"IF(OFFSET($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":-5.226385864646188E-4},{"$f":"IF(OFFSET($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":-4.7037472781815695E-4},{"$f":"IF(OFFSET($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":-4.2333725503634347E-4},{"$f":"IF(OFFSET($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":-3.8100352953270857E-4},{"$f":"IF(OFFSET($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":-3.4290317657943991E-4},{"$f":"IF(OFFSET($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":-3.0861285892149761E-4},{"$f":"IF(OFFSET($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":-2.7775157302935006E-4},{"$f":"IF(OFFSET($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":-2.4997641572641614E-4},{"$f":"IF(OFFSET($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":-2.2497877415377231E-4},{"$f":"IF(OFFSET($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":-2.0248089673839399E-4},{"$f":"IF(OFFSET($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":-1.8223280706455291E-4},{"$f":"IF(OFFSET($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":-1.6400952635809985E-4},{"$f":"IF(OFFSET($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":-1.4760857372229098E-4},{"$f":"IF(OFFSET($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":-1.3284771635005966E-4},{"$f":"IF(OFFSET($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":-1.1956294471505147E-4},{"$f":"IF(OFFSET($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":-1.0760665024354687E-4},{"$f":"IF(OFFSET($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":-9.6845985219190517E-5},{"$f":"IF(OFFSET($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":-8.7161386697270912E-5},{"$f":"IF(OFFSET($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":-7.8445248027542161E-5},{"$f":"IF(OFFSET($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":-7.0600723224789608E-5},{"$f":"IF(OFFSET($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":-6.3540650902310652E-5},{"$f":"IF(OFFSET($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":-5.7186585812080137E-5},{"$f":"IF(OFFSET($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":-5.1467927230874899E-5},{"$f":"IF(OFFSET($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":-4.6321134507787408E-5},{"$f":"IF(OFFSET($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":-4.1689021057006447E-5},{"$f":"IF(OFFSET($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":-3.7520118951306358E-5},{"$f":"IF(OFFSET($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":-3.3768107056175725E-5},{"$f":"IF(OFFSET($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":-3.0391296350557041E-5},{"$f":"IF(OFFSET($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":-2.735216671549967E-5},{"$f":"IF(OFFSET($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":-2.4616950043948594E-5},{"$f":"IF(OFFSET($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":-2.2155255039552069E-5},{"$f":"IF(OFFSET($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":-1.9939729535595196E-5},{"$f":"IF(OFFSET($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":-1.7945756582038452E-5},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CF$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CE20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CE$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CE20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CE20))))","v":-1.6151180923834608E-5},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CG$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CF20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CF$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CF20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CF20))))","v":-1.4536062831449481E-5},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CH$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CG20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CG$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CG20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CG20))))","v":-1.3082456548302313E-5},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CI$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CH20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CH$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CH20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CH20))))","v":-1.1774210893472637E-5},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CJ$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CI20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CI$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CI20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CI20))))","v":-1.0596789804123708E-5},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CK$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CJ20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CJ$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CJ20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CJ20))))","v":-9.537110823709671E-6},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CL$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CK20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CK$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CK20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CK20))))","v":-8.5833997413409246E-5},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CM$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CL20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CL$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CL20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CL20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CN$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CM20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CM$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CM20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CM20))))","v":0},{"$f":"IF(OFFSET($G10, -$E20, $E20)=\"n/a\",0,IF(OFFSET($G17, -$E20, $E20)=\"SL\",\nIF(OFFSET($G10,-$E20,$E20)+$E20>CO$5,IFERROR((OFFSET($G9,-$E20,$E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CN20)),\nIF(OFFSET($G11,-$E20,$E20)+$E20>CN$5,IFERROR(((OFFSET($G9,-$E20,$E20)-SUM($G20:CN20))*OFFSET($G16, -$E20, $E20)/(OFFSET($G10,-$E20,$E20))),0),OFFSET($G9,-$E20,$E20)-SUM($G20:CN20))))","v":0}]
[null,null,null,null,{"$f":"E20+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E21)","v":"Depreciation of net capex 2023-24"},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":-1.6550000000000001E-4},{"$f":"IF(OFFSET($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":-1.4894999999999999E-4},{"$f":"IF(OFFSET($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":-1.34055E-4},{"$f":"IF(OFFSET($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":-1.2064950000000001E-4},{"$f":"IF(OFFSET($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":-1.0858455E-4},{"$f":"IF(OFFSET($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":-9.7726095000000006E-5},{"$f":"IF(OFFSET($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":-8.7953485500000015E-5},{"$f":"IF(OFFSET($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":-7.9158136950000009E-5},{"$f":"IF(OFFSET($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":-7.1242323255000004E-5},{"$f":"IF(OFFSET($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":-6.4118090929500012E-5},{"$f":"IF(OFFSET($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":-5.7706281836550008E-5},{"$f":"IF(OFFSET($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":-5.1935653652895004E-5},{"$f":"IF(OFFSET($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":-4.6742088287605512E-5},{"$f":"IF(OFFSET($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":-4.2067879458844958E-5},{"$f":"IF(OFFSET($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":-3.786109151296046E-5},{"$f":"IF(OFFSET($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":-3.4074982361664406E-5},{"$f":"IF(OFFSET($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":-3.066748412549796E-5},{"$f":"IF(OFFSET($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":-2.7600735712948157E-5},{"$f":"IF(OFFSET($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":-2.4840662141653352E-5},{"$f":"IF(OFFSET($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":-2.2356595927488025E-5},{"$f":"IF(OFFSET($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":-2.0120936334739226E-5},{"$f":"IF(OFFSET($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":-1.8108842701265313E-5},{"$f":"IF(OFFSET($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":-1.6297958431138785E-5},{"$f":"IF(OFFSET($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":-1.4668162588024896E-5},{"$f":"IF(OFFSET($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":-1.3201346329222409E-5},{"$f":"IF(OFFSET($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":-1.188121169630016E-5},{"$f":"IF(OFFSET($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":-1.0693090526670154E-5},{"$f":"IF(OFFSET($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":-9.6237814740031395E-6},{"$f":"IF(OFFSET($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":-8.6614033266028225E-6},{"$f":"IF(OFFSET($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":-7.7952629939425338E-6},{"$f":"IF(OFFSET($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":-7.0157366945482844E-6},{"$f":"IF(OFFSET($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":-6.3141630250934621E-6},{"$f":"IF(OFFSET($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":-5.6827467225841094E-6},{"$f":"IF(OFFSET($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":-5.1144720503257028E-6},{"$f":"IF(OFFSET($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":-4.603024845293126E-6},{"$f":"IF(OFFSET($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":-4.1427223607638178E-6},{"$f":"IF(OFFSET($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":-3.7284501246874361E-6},{"$f":"IF(OFFSET($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":-3.3556051122186904E-6},{"$f":"IF(OFFSET($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":-3.0200446009968298E-6},{"$f":"IF(OFFSET($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":-2.7180401408971514E-6},{"$f":"IF(OFFSET($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":-2.446236126807432E-6},{"$f":"IF(OFFSET($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":-2.2016125141266845E-6},{"$f":"IF(OFFSET($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":-1.9814512627140115E-6},{"$f":"IF(OFFSET($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":-1.7833061364425994E-6},{"$f":"IF(OFFSET($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":-1.6049755227983417E-6},{"$f":"IF(OFFSET($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":-1.444477970518514E-6},{"$f":"IF(OFFSET($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":-1.3000301734666541E-6},{"$f":"IF(OFFSET($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":-1.1700271561199865E-6},{"$f":"IF(OFFSET($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":-1.0530244405079856E-6},{"$f":"IF(OFFSET($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":-9.477219964571871E-7},{"$f":"IF(OFFSET($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":-8.5294979681146182E-7},{"$f":"IF(OFFSET($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":-7.6765481713031345E-7},{"$f":"IF(OFFSET($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":-6.9088933541728865E-7},{"$f":"IF(OFFSET($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":-6.2180040187557065E-7},{"$f":"IF(OFFSET($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":-5.5962036168801571E-7},{"$f":"IF(OFFSET($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":-5.0365832551921199E-7},{"$f":"IF(OFFSET($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":-4.5329249296727996E-7},{"$f":"IF(OFFSET($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":-4.0796324367055847E-7},{"$f":"IF(OFFSET($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":-3.6716691930349828E-7},{"$f":"IF(OFFSET($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":-3.3045022737314843E-7},{"$f":"IF(OFFSET($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":-2.9740520463583146E-7},{"$f":"IF(OFFSET($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":-2.676646841722396E-7},{"$f":"IF(OFFSET($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":-2.4089821575501349E-7},{"$f":"IF(OFFSET($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":-2.1680839417950131E-7},{"$f":"IF(OFFSET($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":-1.9512755476155768E-7},{"$f":"IF(OFFSET($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":-1.7561479928539757E-7},{"$f":"IF(OFFSET($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":-1.5805331935686648E-7},{"$f":"IF(OFFSET($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":-1.4224798742118199E-7},{"$f":"IF(OFFSET($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":-1.2802318867905729E-7},{"$f":"IF(OFFSET($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":-1.1522086981114506E-7},{"$f":"IF(OFFSET($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":-1.0369878283003273E-7},{"$f":"IF(OFFSET($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":-9.3328904547033793E-8},{"$f":"IF(OFFSET($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":-8.3996014092323909E-8},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CF$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CE21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CE$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CE21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CE21))))","v":-7.5596412683095858E-8},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CG$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CF21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CF$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CF21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CF21))))","v":-6.8036771414784099E-8},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CH$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CG21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CG$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CG21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CG21))))","v":-6.1233094273316528E-8},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CI$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CH21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CH$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CH21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CH21))))","v":-5.510978484599138E-8},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CJ$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CI21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CI$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CI21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CI21))))","v":-4.9598806361387908E-8},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CK$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CJ21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CJ$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CJ21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CJ21))))","v":-4.4638925725238278E-8},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CL$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CK21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CK$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CK21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CK21))))","v":-4.0175033152707945E-8},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CM$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CL21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CL$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CL21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CL21))))","v":-3.6157529837441485E-7},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CN$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CM21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CM$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CM21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CM21))))","v":0},{"$f":"IF(OFFSET($G11, -$E21, $E21)=\"n/a\",0,IF(OFFSET($G18, -$E21, $E21)=\"SL\",\nIF(OFFSET($G11,-$E21,$E21)+$E21>CO$5,IFERROR((OFFSET($G10,-$E21,$E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CN21)),\nIF(OFFSET($G12,-$E21,$E21)+$E21>CN$5,IFERROR(((OFFSET($G10,-$E21,$E21)-SUM($G21:CN21))*OFFSET($G17, -$E21, $E21)/(OFFSET($G11,-$E21,$E21))),0),OFFSET($G10,-$E21,$E21)-SUM($G21:CN21))))","v":0}]
[null,null,null,null,{"$f":"E21+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E22)","v":"Depreciation of net capex 2024-25"},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":0.24889199118295377},{"$f":"IF(OFFSET($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":0.2240027920646584},{"$f":"IF(OFFSET($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":0.20160251285819256},{"$f":"IF(OFFSET($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":0.18144226157237331},{"$f":"IF(OFFSET($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":0.16329803541513596},{"$f":"IF(OFFSET($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":0.14696823187362237},{"$f":"IF(OFFSET($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":0.13227140868626014},{"$f":"IF(OFFSET($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":0.11904426781763414},{"$f":"IF(OFFSET($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":0.10713984103587071},{"$f":"IF(OFFSET($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":9.6425856932283643E-2},{"$f":"IF(OFFSET($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":8.6783271239055298E-2},{"$f":"IF(OFFSET($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":7.810494411514976E-2},{"$f":"IF(OFFSET($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":7.0294449703634784E-2},{"$f":"IF(OFFSET($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":6.3265004733271304E-2},{"$f":"IF(OFFSET($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":5.6938504259944178E-2},{"$f":"IF(OFFSET($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":5.1244653833949758E-2},{"$f":"IF(OFFSET($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":4.6120188450554787E-2},{"$f":"IF(OFFSET($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":4.1508169605499301E-2},{"$f":"IF(OFFSET($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":3.7357352644949368E-2},{"$f":"IF(OFFSET($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":3.3621617380454438E-2},{"$f":"IF(OFFSET($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":3.0259455642408995E-2},{"$f":"IF(OFFSET($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":2.7233510078168079E-2},{"$f":"IF(OFFSET($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":2.4510159070351277E-2},{"$f":"IF(OFFSET($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":2.2059143163316142E-2},{"$f":"IF(OFFSET($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":1.9853228846984504E-2},{"$f":"IF(OFFSET($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":1.7867905962286067E-2},{"$f":"IF(OFFSET($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":1.6081115366057476E-2},{"$f":"IF(OFFSET($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":1.4473003829451736E-2},{"$f":"IF(OFFSET($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":1.3025703446506576E-2},{"$f":"IF(OFFSET($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":1.1723133101855909E-2},{"$f":"IF(OFFSET($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":1.055081979167034E-2},{"$f":"IF(OFFSET($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":9.4957378125033014E-3},{"$f":"IF(OFFSET($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":8.5461640312529674E-3},{"$f":"IF(OFFSET($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":7.6915476281276705E-3},{"$f":"IF(OFFSET($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":6.9223928653149077E-3},{"$f":"IF(OFFSET($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":6.2301535787834261E-3},{"$f":"IF(OFFSET($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":5.6071382209050835E-3},{"$f":"IF(OFFSET($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":5.0464243988145533E-3},{"$f":"IF(OFFSET($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":4.5417819589331108E-3},{"$f":"IF(OFFSET($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":4.0876037630397819E-3},{"$f":"IF(OFFSET($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":3.6788433867358085E-3},{"$f":"IF(OFFSET($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":3.3109590480622231E-3},{"$f":"IF(OFFSET($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":2.9798631432560009E-3},{"$f":"IF(OFFSET($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":2.6818768289304184E-3},{"$f":"IF(OFFSET($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":2.4136891460373898E-3},{"$f":"IF(OFFSET($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":2.1723202314336554E-3},{"$f":"IF(OFFSET($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":1.9550882082902898E-3},{"$f":"IF(OFFSET($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":1.7595793874612743E-3},{"$f":"IF(OFFSET($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":1.5836214487151335E-3},{"$f":"IF(OFFSET($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":1.4252593038436069E-3},{"$f":"IF(OFFSET($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":1.2827333734592549E-3},{"$f":"IF(OFFSET($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":1.1544600361133473E-3},{"$f":"IF(OFFSET($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":1.0390140325020169E-3},{"$f":"IF(OFFSET($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":9.3511262925183303E-4},{"$f":"IF(OFFSET($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":8.4160136632664977E-4},{"$f":"IF(OFFSET($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":7.5744122969396695E-4},{"$f":"IF(OFFSET($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":6.8169710672458803E-4},{"$f":"IF(OFFSET($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":6.1352739605213813E-4},{"$f":"IF(OFFSET($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":5.5217465644692427E-4},{"$f":"IF(OFFSET($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":4.9695719080222744E-4},{"$f":"IF(OFFSET($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":4.4726147172200468E-4},{"$f":"IF(OFFSET($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":4.0253532454981311E-4},{"$f":"IF(OFFSET($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":3.6228179209483178E-4},{"$f":"IF(OFFSET($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":3.2605361288533529E-4},{"$f":"IF(OFFSET($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":2.9344825159678402E-4},{"$f":"IF(OFFSET($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":2.6410342643710114E-4},{"$f":"IF(OFFSET($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":2.3769308379337773E-4},{"$f":"IF(OFFSET($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":2.1392377541404884E-4},{"$f":"IF(OFFSET($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":1.9253139787265284E-4},{"$f":"IF(OFFSET($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":1.7327825808539644E-4},{"$f":"IF(OFFSET($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":1.5595043227687456E-4},{"$f":"IF(OFFSET($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":1.4035538904919598E-4},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CF$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CE22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CE$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CE22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CE22))))","v":1.2631985014426305E-4},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CG$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CF22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CF$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CF22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CF22))))","v":1.1368786512981899E-4},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CH$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CG22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CG$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CG22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CG22))))","v":1.0231907861681932E-4},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CI$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CH22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CH$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CH22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CH22))))","v":9.2087170755128517E-5},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CJ$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CI22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CI$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CI22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CI22))))","v":8.2878453679624536E-5},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CK$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CJ22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CJ$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CJ22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CJ22))))","v":7.4590608311675408E-5},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CL$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CK22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CK$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CK22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CK22))))","v":6.7131547480503428E-5},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CM$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CL22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CL$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CL22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CL22))))","v":6.0418392732453088E-5},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CN$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CM22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CM$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CM22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CM22))))","v":5.4376553459212218E-4},{"$f":"IF(OFFSET($G12, -$E22, $E22)=\"n/a\",0,IF(OFFSET($G19, -$E22, $E22)=\"SL\",\nIF(OFFSET($G12,-$E22,$E22)+$E22>CO$5,IFERROR((OFFSET($G11,-$E22,$E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CN22)),\nIF(OFFSET($G13,-$E22,$E22)+$E22>CN$5,IFERROR(((OFFSET($G11,-$E22,$E22)-SUM($G22:CN22))*OFFSET($G18, -$E22, $E22)/(OFFSET($G12,-$E22,$E22))),0),OFFSET($G11,-$E22,$E22)-SUM($G22:CN22))))","v":0}]
[null,null,null,null,{"$f":"E22+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E23)","v":"Depreciation of net capex 2025-26"},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":0.20215277999999998},{"$f":"IF(OFFSET($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":0.18193750199999997},{"$f":"IF(OFFSET($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":0.1637437518},{"$f":"IF(OFFSET($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":0.14736937661999999},{"$f":"IF(OFFSET($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":0.13263243895799998},{"$f":"IF(OFFSET($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":0.11936919506219998},{"$f":"IF(OFFSET($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":0.10743227555597998},{"$f":"IF(OFFSET($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":9.6689048000381986E-2},{"$f":"IF(OFFSET($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":8.7020143200343791E-2},{"$f":"IF(OFFSET($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":7.8318128880309423E-2},{"$f":"IF(OFFSET($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":7.0486315992278475E-2},{"$f":"IF(OFFSET($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":6.3437684393050642E-2},{"$f":"IF(OFFSET($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":5.7093915953745578E-2},{"$f":"IF(OFFSET($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":5.1384524358371021E-2},{"$f":"IF(OFFSET($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":4.6246071922533917E-2},{"$f":"IF(OFFSET($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":4.162146473028052E-2},{"$f":"IF(OFFSET($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":3.7459318257252461E-2},{"$f":"IF(OFFSET($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":3.3713386431527215E-2},{"$f":"IF(OFFSET($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":3.0342047788374505E-2},{"$f":"IF(OFFSET($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":2.7307843009537057E-2},{"$f":"IF(OFFSET($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":2.4577058708583354E-2},{"$f":"IF(OFFSET($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":2.2119352837725016E-2},{"$f":"IF(OFFSET($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":1.9907417553952513E-2},{"$f":"IF(OFFSET($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":1.7916675798557269E-2},{"$f":"IF(OFFSET($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":1.6125008218701532E-2},{"$f":"IF(OFFSET($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":1.4512507396831386E-2},{"$f":"IF(OFFSET($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":1.3061256657148256E-2},{"$f":"IF(OFFSET($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":1.1755130991433438E-2},{"$f":"IF(OFFSET($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":1.0579617892290094E-2},{"$f":"IF(OFFSET($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":9.5216561030610821E-3},{"$f":"IF(OFFSET($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":8.5694904927549713E-3},{"$f":"IF(OFFSET($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":7.7125414434794813E-3},{"$f":"IF(OFFSET($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":6.9412872991315268E-3},{"$f":"IF(OFFSET($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":6.2471585692183808E-3},{"$f":"IF(OFFSET($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":5.6224427122965491E-3},{"$f":"IF(OFFSET($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":5.060198441066888E-3},{"$f":"IF(OFFSET($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":4.5541785969601904E-3},{"$f":"IF(OFFSET($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":4.098760737264162E-3},{"$f":"IF(OFFSET($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":3.6888846635377394E-3},{"$f":"IF(OFFSET($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":3.3199961971839718E-3},{"$f":"IF(OFFSET($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":2.9879965774655794E-3},{"$f":"IF(OFFSET($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":2.689196919719028E-3},{"$f":"IF(OFFSET($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":2.4202772277471139E-3},{"$f":"IF(OFFSET($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":2.1782495049724069E-3},{"$f":"IF(OFFSET($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":1.960424554475182E-3},{"$f":"IF(OFFSET($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":1.7643820990276727E-3},{"$f":"IF(OFFSET($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":1.5879438891249098E-3},{"$f":"IF(OFFSET($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":1.4291495002124233E-3},{"$f":"IF(OFFSET($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":1.2862345501911676E-3},{"$f":"IF(OFFSET($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":1.1576110951720508E-3},{"$f":"IF(OFFSET($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":1.0418499856548636E-3},{"$f":"IF(OFFSET($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":9.3766498708935941E-4},{"$f":"IF(OFFSET($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":8.4389848838042349E-4},{"$f":"IF(OFFSET($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":7.595086395423944E-4},{"$f":"IF(OFFSET($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":6.8355777558815056E-4},{"$f":"IF(OFFSET($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":6.1520199802935773E-4},{"$f":"IF(OFFSET($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":5.5368179822643524E-4},{"$f":"IF(OFFSET($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":4.9831361840380062E-4},{"$f":"IF(OFFSET($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":4.4848225656344274E-4},{"$f":"IF(OFFSET($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":4.0363403090708515E-4},{"$f":"IF(OFFSET($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":3.6327062781635886E-4},{"$f":"IF(OFFSET($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":3.269435650347319E-4},{"$f":"IF(OFFSET($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":2.9424920853124978E-4},{"$f":"IF(OFFSET($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":2.6482428767811151E-4},{"$f":"IF(OFFSET($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":2.383418589102959E-4},{"$f":"IF(OFFSET($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":2.1450767301924855E-4},{"$f":"IF(OFFSET($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":1.9305690571731483E-4},{"$f":"IF(OFFSET($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":1.7375121514557891E-4},{"$f":"IF(OFFSET($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":1.5637609363103878E-4},{"$f":"IF(OFFSET($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":1.4073848426794379E-4},{"$f":"IF(OFFSET($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":1.2666463584114495E-4},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CF$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CE23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CE$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CE23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CE23))))","v":1.1399817225701269E-4},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CG$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CF23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CF$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CF23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CF23))))","v":1.0259835503130254E-4},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CH$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CG23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CG$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CG23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CG23))))","v":9.2338519528167851E-5},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CI$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CH23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CH$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CH23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CH23))))","v":8.3104667575328861E-5},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CJ$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CI23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CI$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CI23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CI23))))","v":7.4794200817818174E-5},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CK$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CJ23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CJ$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CJ23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CJ23))))","v":6.731478073604969E-5},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CL$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CK23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CK$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CK23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CK23))))","v":6.0583302662431392E-5},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CM$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CL23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CL$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CL23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CL23))))","v":5.4524972396174928E-5},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CN$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CM23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CM$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CM23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CM23))))","v":4.9072475156553E-5},{"$f":"IF(OFFSET($G13, -$E23, $E23)=\"n/a\",0,IF(OFFSET($G20, -$E23, $E23)=\"SL\",\nIF(OFFSET($G13,-$E23,$E23)+$E23>CO$5,IFERROR((OFFSET($G12,-$E23,$E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CN23)),\nIF(OFFSET($G14,-$E23,$E23)+$E23>CN$5,IFERROR(((OFFSET($G12,-$E23,$E23)-SUM($G23:CN23))*OFFSET($G19, -$E23, $E23)/(OFFSET($G13,-$E23,$E23))),0),OFFSET($G12,-$E23,$E23)-SUM($G23:CN23))))","v":4.4165227640879934E-4}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E19)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$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, $E19)-SUM($G26:H26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>H$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:H26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:H26))))","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, $E19)-SUM($G26:I26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>I$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:I26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:I26))))","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, $E19)-SUM($G26:J26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>J$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:J26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:J26))))","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, $E19)-SUM($G26:K26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>K$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:K26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:K26))))","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, $E19)-SUM($G26:L26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>L$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:L26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:L26))))","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, $E19)-SUM($G26:M26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>M$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:M26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:M26))))","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, $E19)-SUM($G26:N26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>N$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:N26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:N26))))","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, $E19)-SUM($G26:O26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>O$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:O26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:O26))))","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, $E19)-SUM($G26:P26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>P$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:P26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:P26))))","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, $E19)-SUM($G26:Q26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Q$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Q26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Q26))))","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, $E19)-SUM($G26:R26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>R$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:R26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:R26))))","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, $E19)-SUM($G26:S26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>S$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:S26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:S26))))","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, $E19)-SUM($G26:T26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>T$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:T26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:T26))))","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, $E19)-SUM($G26:U26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>U$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:U26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:U26))))","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, $E19)-SUM($G26:V26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>V$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:V26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:V26))))","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, $E19)-SUM($G26:W26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>W$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:W26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:W26))))","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, $E19)-SUM($G26:X26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>X$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:X26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:X26))))","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, $E19)-SUM($G26:Y26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Y$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Y26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Y26))))","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, $E19)-SUM($G26:Z26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>Z$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:Z26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:Z26))))","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, $E19)-SUM($G26:AA26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AA26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AA26))))","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, $E19)-SUM($G26:AB26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AB26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AB26))))","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, $E19)-SUM($G26:AC26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AC26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AC26))))","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, $E19)-SUM($G26:AD26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AD26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AD26))))","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, $E19)-SUM($G26:AE26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AE26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AE26))))","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, $E19)-SUM($G26:AF26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AF26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AF26))))","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, $E19)-SUM($G26:AG26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AG26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AG26))))","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, $E19)-SUM($G26:AH26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AH26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AH26))))","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, $E19)-SUM($G26:AI26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AI26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AI26))))","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, $E19)-SUM($G26:AJ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AJ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AJ26))))","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, $E19)-SUM($G26:AK26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AK26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AK26))))","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, $E19)-SUM($G26:AL26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AL26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AL26))))","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, $E19)-SUM($G26:AM26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AM26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AM26))))","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, $E19)-SUM($G26:AN26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AN26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AN26))))","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, $E19)-SUM($G26:AO26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AO26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AO26))))","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, $E19)-SUM($G26:AP26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AP26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AP26))))","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, $E19)-SUM($G26:AQ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AQ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AQ26))))","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, $E19)-SUM($G26:AR26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AR26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AR26))))","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, $E19)-SUM($G26:AS26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AS26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AS26))))","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, $E19)-SUM($G26:AT26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AT26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AT26))))","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, $E19)-SUM($G26:AU26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AU26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AU26))))","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, $E19)-SUM($G26:AV26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AV26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AV26))))","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, $E19)-SUM($G26:AW26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AW26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AW26))))","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, $E19)-SUM($G26:AX26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AX26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AX26))))","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, $E19)-SUM($G26:AY26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AY26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AY26))))","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, $E19)-SUM($G26:AZ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>AZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:AZ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:AZ26))))","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, $E19)-SUM($G26:BA26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BA26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BA26))))","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, $E19)-SUM($G26:BB26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BB26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BB26))))","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, $E19)-SUM($G26:BC26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BC26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BC26))))","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, $E19)-SUM($G26:BD26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BD26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BD26))))","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, $E19)-SUM($G26:BE26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BE26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BE26))))","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, $E19)-SUM($G26:BF26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BF26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BF26))))","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, $E19)-SUM($G26:BG26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BG26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BG26))))","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, $E19)-SUM($G26:BH26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BH26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BH26))))","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, $E19)-SUM($G26:BI26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BI26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BI26))))","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, $E19)-SUM($G26:BJ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BJ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BJ26))))","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, $E19)-SUM($G26:BK26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BK26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BK26))))","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, $E19)-SUM($G26:BL26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BL26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BL26))))","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, $E19)-SUM($G26:BM26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BM26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BM26))))","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, $E19)-SUM($G26:BN26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BN26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BN26))))","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, $E19)-SUM($G26:BO26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BO$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BO26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BO26))))","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, $E19)-SUM($G26:BP26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BP$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BP26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BP26))))","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, $E19)-SUM($G26:BQ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BQ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BQ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BQ26))))","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, $E19)-SUM($G26:BR26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BR$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BR26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BR26))))","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, $E19)-SUM($G26:BS26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BS$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BS26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BS26))))","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, $E19)-SUM($G26:BT26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BT$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BT26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BT26))))","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, $E19)-SUM($G26:BU26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BU$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BU26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BU26))))","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, $E19)-SUM($G26:BV26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BV$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BV26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BV26))))","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, $E19)-SUM($G26:BW26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BW$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BW26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BW26))))","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, $E19)-SUM($G26:BX26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BX$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BX26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BX26))))","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, $E19)-SUM($G26:BY26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BY$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BY26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BY26))))","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, $E19)-SUM($G26:BZ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>BZ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:BZ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:BZ26))))","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, $E19)-SUM($G26:CA26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CA$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CA26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CA26))))","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, $E19)-SUM($G26:CB26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CB$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CB26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CB26))))","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, $E19)-SUM($G26:CC26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CC$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CC26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CC26))))","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, $E19)-SUM($G26:CD26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CD$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CD26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CD26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CF$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CE26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CE$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CE26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CE26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CG$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CF26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CF$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CF26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CF26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CH$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CG26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CG$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CG26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CG26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CI$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CH26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CH$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CH26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CH26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CJ$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CI26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CI$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CI26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CI26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CK$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CJ26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CJ$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CJ26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CJ26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CL$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CK26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CK$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CK26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CK26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CM$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CL26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CL$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CL26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CL26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CN$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CM26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CM$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CM26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CM26))))","v":0},{"$f":"IF(OFFSET($G12, -$E18, $E19)=\"n/a\", 0, IF(OFFSET($G15, -$E18, $E19)=\"SL\",\nIF(OFFSET($G12, -$E18, $E19)+$E19>CO$5, IFERROR((OFFSET($G11, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))), 0), OFFSET($G11, -$E18, $E19)-SUM($G26:CN26)),\nIF(OFFSET($G13, -$E18, $E19)+$E19>CN$5, IFERROR(((OFFSET($G11, -$E18, $E19)-SUM($G26:CN26))*OFFSET($G14, -$E18, $E19)/(OFFSET($G12, -$E18, $E19))),0), OFFSET($G11, -$E18, $E19)-SUM($G26:CN26))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E20)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$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, $E20)-SUM($G27:I27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>I$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:I27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:I27))))","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, $E20)-SUM($G27:J27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>J$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:J27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:J27))))","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, $E20)-SUM($G27:K27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>K$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:K27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:K27))))","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, $E20)-SUM($G27:L27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>L$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:L27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:L27))))","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, $E20)-SUM($G27:M27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>M$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:M27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:M27))))","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, $E20)-SUM($G27:N27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>N$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:N27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:N27))))","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, $E20)-SUM($G27:O27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>O$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:O27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:O27))))","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, $E20)-SUM($G27:P27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>P$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:P27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:P27))))","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, $E20)-SUM($G27:Q27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Q$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Q27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Q27))))","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, $E20)-SUM($G27:R27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>R$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:R27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:R27))))","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, $E20)-SUM($G27:S27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>S$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:S27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:S27))))","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, $E20)-SUM($G27:T27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>T$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:T27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:T27))))","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, $E20)-SUM($G27:U27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>U$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:U27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:U27))))","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, $E20)-SUM($G27:V27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>V$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:V27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:V27))))","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, $E20)-SUM($G27:W27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>W$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:W27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:W27))))","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, $E20)-SUM($G27:X27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>X$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:X27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:X27))))","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, $E20)-SUM($G27:Y27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Y$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Y27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Y27))))","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, $E20)-SUM($G27:Z27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>Z$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:Z27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:Z27))))","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, $E20)-SUM($G27:AA27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AA27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AA27))))","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, $E20)-SUM($G27:AB27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AB27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AB27))))","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, $E20)-SUM($G27:AC27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AC27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AC27))))","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, $E20)-SUM($G27:AD27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AD27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AD27))))","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, $E20)-SUM($G27:AE27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AE27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AE27))))","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, $E20)-SUM($G27:AF27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AF27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AF27))))","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, $E20)-SUM($G27:AG27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AG27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AG27))))","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, $E20)-SUM($G27:AH27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AH27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AH27))))","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, $E20)-SUM($G27:AI27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AI27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AI27))))","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, $E20)-SUM($G27:AJ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AJ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AJ27))))","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, $E20)-SUM($G27:AK27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AK27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AK27))))","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, $E20)-SUM($G27:AL27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AL27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AL27))))","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, $E20)-SUM($G27:AM27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AM27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AM27))))","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, $E20)-SUM($G27:AN27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AN27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AN27))))","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, $E20)-SUM($G27:AO27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AO27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AO27))))","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, $E20)-SUM($G27:AP27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AP27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AP27))))","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, $E20)-SUM($G27:AQ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AQ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AQ27))))","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, $E20)-SUM($G27:AR27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AR27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AR27))))","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, $E20)-SUM($G27:AS27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AS27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AS27))))","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, $E20)-SUM($G27:AT27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AT27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AT27))))","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, $E20)-SUM($G27:AU27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AU27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AU27))))","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, $E20)-SUM($G27:AV27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AV27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AV27))))","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, $E20)-SUM($G27:AW27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AW27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AW27))))","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, $E20)-SUM($G27:AX27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AX27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AX27))))","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, $E20)-SUM($G27:AY27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AY27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AY27))))","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, $E20)-SUM($G27:AZ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>AZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:AZ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:AZ27))))","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, $E20)-SUM($G27:BA27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BA27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BA27))))","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, $E20)-SUM($G27:BB27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BB27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BB27))))","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, $E20)-SUM($G27:BC27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BC27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BC27))))","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, $E20)-SUM($G27:BD27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BD27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BD27))))","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, $E20)-SUM($G27:BE27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BE27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BE27))))","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, $E20)-SUM($G27:BF27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BF27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BF27))))","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, $E20)-SUM($G27:BG27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BG27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BG27))))","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, $E20)-SUM($G27:BH27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BH27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BH27))))","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, $E20)-SUM($G27:BI27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BI27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BI27))))","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, $E20)-SUM($G27:BJ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BJ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BJ27))))","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, $E20)-SUM($G27:BK27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BK27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BK27))))","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, $E20)-SUM($G27:BL27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BL27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BL27))))","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, $E20)-SUM($G27:BM27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BM27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BM27))))","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, $E20)-SUM($G27:BN27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BN27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BN27))))","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, $E20)-SUM($G27:BO27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BO$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BO27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BO27))))","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, $E20)-SUM($G27:BP27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BP$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BP27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BP27))))","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, $E20)-SUM($G27:BQ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BQ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BQ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BQ27))))","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, $E20)-SUM($G27:BR27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BR$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BR27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BR27))))","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, $E20)-SUM($G27:BS27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BS$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BS27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BS27))))","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, $E20)-SUM($G27:BT27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BT$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BT27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BT27))))","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, $E20)-SUM($G27:BU27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BU$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BU27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BU27))))","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, $E20)-SUM($G27:BV27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BV$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BV27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BV27))))","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, $E20)-SUM($G27:BW27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BW$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BW27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BW27))))","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, $E20)-SUM($G27:BX27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BX$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BX27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BX27))))","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, $E20)-SUM($G27:BY27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BY$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BY27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BY27))))","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, $E20)-SUM($G27:BZ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>BZ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:BZ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:BZ27))))","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, $E20)-SUM($G27:CA27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CA$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CA27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CA27))))","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, $E20)-SUM($G27:CB27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CB$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CB27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CB27))))","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, $E20)-SUM($G27:CC27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CC$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CC27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CC27))))","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, $E20)-SUM($G27:CD27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CD$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CD27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CD27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CF$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CE27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CE$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CE27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CE27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CG$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CF27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CF$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CF27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CF27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CH$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CG27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CG$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CG27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CG27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CI$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CH27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CH$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CH27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CH27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CJ$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CI27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CI$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CI27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CI27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CK$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CJ27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CJ$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CJ27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CJ27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CL$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CK27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CK$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CK27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CK27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CM$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CL27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CL$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CL27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CL27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CN$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CM27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CM$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CM27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CM27))))","v":0},{"$f":"IF(OFFSET($G13, -$E19, $E20)=\"n/a\", 0, IF(OFFSET($G16, -$E19, $E20)=\"SL\",\nIF(OFFSET($G13, -$E19, $E20)+$E20>CO$5, IFERROR((OFFSET($G12, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))), 0), OFFSET($G12, -$E19, $E20)-SUM($G27:CN27)),\nIF(OFFSET($G14, -$E19, $E20)+$E20>CN$5, IFERROR(((OFFSET($G12, -$E19, $E20)-SUM($G27:CN27))*OFFSET($G15, -$E19, $E20)/(OFFSET($G13, -$E19, $E20))),0), OFFSET($G12, -$E19, $E20)-SUM($G27:CN27))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E21)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$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, $E21)-SUM($G28:J28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>J$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:J28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:J28))))","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, $E21)-SUM($G28:K28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>K$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:K28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:K28))))","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, $E21)-SUM($G28:L28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>L$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:L28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:L28))))","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, $E21)-SUM($G28:M28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>M$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:M28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:M28))))","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, $E21)-SUM($G28:N28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>N$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:N28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:N28))))","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, $E21)-SUM($G28:O28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>O$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:O28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:O28))))","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, $E21)-SUM($G28:P28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>P$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:P28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:P28))))","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, $E21)-SUM($G28:Q28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Q$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Q28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Q28))))","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, $E21)-SUM($G28:R28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>R$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:R28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:R28))))","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, $E21)-SUM($G28:S28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>S$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:S28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:S28))))","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, $E21)-SUM($G28:T28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>T$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:T28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:T28))))","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, $E21)-SUM($G28:U28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>U$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:U28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:U28))))","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, $E21)-SUM($G28:V28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>V$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:V28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:V28))))","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, $E21)-SUM($G28:W28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>W$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:W28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:W28))))","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, $E21)-SUM($G28:X28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>X$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:X28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:X28))))","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, $E21)-SUM($G28:Y28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Y$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Y28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Y28))))","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, $E21)-SUM($G28:Z28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>Z$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:Z28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:Z28))))","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, $E21)-SUM($G28:AA28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AA28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AA28))))","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, $E21)-SUM($G28:AB28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AB28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AB28))))","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, $E21)-SUM($G28:AC28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AC28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AC28))))","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, $E21)-SUM($G28:AD28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AD28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AD28))))","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, $E21)-SUM($G28:AE28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AE28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AE28))))","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, $E21)-SUM($G28:AF28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AF28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AF28))))","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, $E21)-SUM($G28:AG28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AG28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AG28))))","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, $E21)-SUM($G28:AH28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AH28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AH28))))","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, $E21)-SUM($G28:AI28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AI28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AI28))))","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, $E21)-SUM($G28:AJ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AJ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AJ28))))","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, $E21)-SUM($G28:AK28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AK28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AK28))))","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, $E21)-SUM($G28:AL28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AL28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AL28))))","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, $E21)-SUM($G28:AM28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AM28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AM28))))","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, $E21)-SUM($G28:AN28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AN28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AN28))))","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, $E21)-SUM($G28:AO28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AO28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AO28))))","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, $E21)-SUM($G28:AP28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AP28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AP28))))","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, $E21)-SUM($G28:AQ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AQ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AQ28))))","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, $E21)-SUM($G28:AR28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AR28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AR28))))","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, $E21)-SUM($G28:AS28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AS28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AS28))))","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, $E21)-SUM($G28:AT28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AT28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AT28))))","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, $E21)-SUM($G28:AU28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AU28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AU28))))","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, $E21)-SUM($G28:AV28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AV28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AV28))))","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, $E21)-SUM($G28:AW28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AW28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AW28))))","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, $E21)-SUM($G28:AX28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AX28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AX28))))","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, $E21)-SUM($G28:AY28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AY28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AY28))))","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, $E21)-SUM($G28:AZ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>AZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:AZ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:AZ28))))","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, $E21)-SUM($G28:BA28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BA28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BA28))))","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, $E21)-SUM($G28:BB28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BB28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BB28))))","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, $E21)-SUM($G28:BC28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BC28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BC28))))","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, $E21)-SUM($G28:BD28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BD28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BD28))))","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, $E21)-SUM($G28:BE28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BE28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BE28))))","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, $E21)-SUM($G28:BF28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BF28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BF28))))","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, $E21)-SUM($G28:BG28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BG28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BG28))))","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, $E21)-SUM($G28:BH28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BH28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BH28))))","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, $E21)-SUM($G28:BI28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BI28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BI28))))","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, $E21)-SUM($G28:BJ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BJ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BJ28))))","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, $E21)-SUM($G28:BK28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BK28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BK28))))","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, $E21)-SUM($G28:BL28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BL28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BL28))))","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, $E21)-SUM($G28:BM28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BM28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BM28))))","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, $E21)-SUM($G28:BN28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BN28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BN28))))","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, $E21)-SUM($G28:BO28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BO$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BO28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BO28))))","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, $E21)-SUM($G28:BP28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BP$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BP28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BP28))))","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, $E21)-SUM($G28:BQ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BQ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BQ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BQ28))))","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, $E21)-SUM($G28:BR28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BR$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BR28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BR28))))","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, $E21)-SUM($G28:BS28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BS$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BS28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BS28))))","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, $E21)-SUM($G28:BT28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BT$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BT28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BT28))))","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, $E21)-SUM($G28:BU28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BU$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BU28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BU28))))","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, $E21)-SUM($G28:BV28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BV$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BV28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BV28))))","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, $E21)-SUM($G28:BW28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BW$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BW28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BW28))))","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, $E21)-SUM($G28:BX28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BX$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BX28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BX28))))","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, $E21)-SUM($G28:BY28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BY$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BY28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BY28))))","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, $E21)-SUM($G28:BZ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>BZ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:BZ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:BZ28))))","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, $E21)-SUM($G28:CA28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CA$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CA28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CA28))))","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, $E21)-SUM($G28:CB28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CB$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CB28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CB28))))","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, $E21)-SUM($G28:CC28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CC$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CC28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CC28))))","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, $E21)-SUM($G28:CD28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CD$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CD28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CD28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CF$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CE28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CE$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CE28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CE28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CG$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CF28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CF$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CF28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CF28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CH$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CG28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CG$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CG28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CG28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CI$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CH28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CH$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CH28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CH28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CJ$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CI28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CI$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CI28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CI28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CK$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CJ28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CJ$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CJ28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CJ28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CL$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CK28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CK$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CK28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CK28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CM$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CL28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CL$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CL28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CL28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CN$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CM28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CM$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CM28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CM28))))","v":0},{"$f":"IF(OFFSET($G14, -$E20, $E21)=\"n/a\", 0, IF(OFFSET($G17, -$E20, $E21)=\"SL\",\nIF(OFFSET($G14, -$E20, $E21)+$E21>CO$5, IFERROR((OFFSET($G13, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))), 0), OFFSET($G13, -$E20, $E21)-SUM($G28:CN28)),\nIF(OFFSET($G15, -$E20, $E21)+$E21>CN$5, IFERROR(((OFFSET($G13, -$E20, $E21)-SUM($G28:CN28))*OFFSET($G16, -$E20, $E21)/(OFFSET($G14, -$E20, $E21))),0), OFFSET($G13, -$E20, $E21)-SUM($G28:CN28))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E22)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$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, $E22)-SUM($G29:K29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>K$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:K29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:K29))))","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, $E22)-SUM($G29:L29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>L$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:L29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:L29))))","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, $E22)-SUM($G29:M29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>M$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:M29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:M29))))","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, $E22)-SUM($G29:N29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>N$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:N29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:N29))))","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, $E22)-SUM($G29:O29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>O$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:O29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:O29))))","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, $E22)-SUM($G29:P29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>P$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:P29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:P29))))","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, $E22)-SUM($G29:Q29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Q$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Q29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Q29))))","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, $E22)-SUM($G29:R29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>R$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:R29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:R29))))","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, $E22)-SUM($G29:S29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>S$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:S29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:S29))))","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, $E22)-SUM($G29:T29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>T$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:T29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:T29))))","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, $E22)-SUM($G29:U29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>U$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:U29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:U29))))","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, $E22)-SUM($G29:V29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>V$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:V29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:V29))))","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, $E22)-SUM($G29:W29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>W$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:W29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:W29))))","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, $E22)-SUM($G29:X29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>X$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:X29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:X29))))","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, $E22)-SUM($G29:Y29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Y$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Y29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Y29))))","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, $E22)-SUM($G29:Z29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>Z$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:Z29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:Z29))))","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, $E22)-SUM($G29:AA29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AA29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AA29))))","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, $E22)-SUM($G29:AB29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AB29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AB29))))","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, $E22)-SUM($G29:AC29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AC29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AC29))))","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, $E22)-SUM($G29:AD29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AD29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AD29))))","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, $E22)-SUM($G29:AE29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AE29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AE29))))","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, $E22)-SUM($G29:AF29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AF29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AF29))))","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, $E22)-SUM($G29:AG29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AG29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AG29))))","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, $E22)-SUM($G29:AH29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AH29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AH29))))","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, $E22)-SUM($G29:AI29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AI29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AI29))))","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, $E22)-SUM($G29:AJ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AJ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AJ29))))","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, $E22)-SUM($G29:AK29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AK29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AK29))))","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, $E22)-SUM($G29:AL29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AL29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AL29))))","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, $E22)-SUM($G29:AM29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AM29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AM29))))","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, $E22)-SUM($G29:AN29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AN29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AN29))))","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, $E22)-SUM($G29:AO29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AO29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AO29))))","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, $E22)-SUM($G29:AP29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AP29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AP29))))","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, $E22)-SUM($G29:AQ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AQ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AQ29))))","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, $E22)-SUM($G29:AR29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AR29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AR29))))","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, $E22)-SUM($G29:AS29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AS29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AS29))))","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, $E22)-SUM($G29:AT29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AT29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AT29))))","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, $E22)-SUM($G29:AU29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AU29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AU29))))","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, $E22)-SUM($G29:AV29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AV29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AV29))))","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, $E22)-SUM($G29:AW29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AW29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AW29))))","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, $E22)-SUM($G29:AX29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AX29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AX29))))","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, $E22)-SUM($G29:AY29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AY29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AY29))))","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, $E22)-SUM($G29:AZ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>AZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:AZ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:AZ29))))","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, $E22)-SUM($G29:BA29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BA29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BA29))))","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, $E22)-SUM($G29:BB29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BB29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BB29))))","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, $E22)-SUM($G29:BC29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BC29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BC29))))","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, $E22)-SUM($G29:BD29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BD29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BD29))))","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, $E22)-SUM($G29:BE29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BE29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BE29))))","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, $E22)-SUM($G29:BF29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BF29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BF29))))","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, $E22)-SUM($G29:BG29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BG29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BG29))))","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, $E22)-SUM($G29:BH29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BH29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BH29))))","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, $E22)-SUM($G29:BI29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BI29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BI29))))","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, $E22)-SUM($G29:BJ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BJ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BJ29))))","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, $E22)-SUM($G29:BK29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BK29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BK29))))","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, $E22)-SUM($G29:BL29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BL29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BL29))))","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, $E22)-SUM($G29:BM29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BM29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BM29))))","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, $E22)-SUM($G29:BN29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BN29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BN29))))","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, $E22)-SUM($G29:BO29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BO$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BO29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BO29))))","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, $E22)-SUM($G29:BP29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BP$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BP29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BP29))))","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, $E22)-SUM($G29:BQ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BQ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BQ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BQ29))))","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, $E22)-SUM($G29:BR29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BR$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BR29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BR29))))","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, $E22)-SUM($G29:BS29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BS$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BS29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BS29))))","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, $E22)-SUM($G29:BT29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BT$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BT29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BT29))))","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, $E22)-SUM($G29:BU29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BU$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BU29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BU29))))","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, $E22)-SUM($G29:BV29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BV$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BV29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BV29))))","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, $E22)-SUM($G29:BW29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BW$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BW29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BW29))))","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, $E22)-SUM($G29:BX29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BX$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BX29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BX29))))","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, $E22)-SUM($G29:BY29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BY$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BY29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BY29))))","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, $E22)-SUM($G29:BZ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>BZ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:BZ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:BZ29))))","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, $E22)-SUM($G29:CA29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CA$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CA29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CA29))))","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, $E22)-SUM($G29:CB29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CB$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CB29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CB29))))","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, $E22)-SUM($G29:CC29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CC$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CC29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CC29))))","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, $E22)-SUM($G29:CD29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CD$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CD29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CD29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CF$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CE29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CE$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CE29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CE29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CG$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CF29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CF$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CF29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CF29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CH$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CG29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CG$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CG29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CG29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CI$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CH29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CH$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CH29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CH29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CJ$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CI29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CI$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CI29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CI29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CK$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CJ29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CJ$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CJ29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CJ29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CL$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CK29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CK$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CK29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CK29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CM$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CL29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CL$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CL29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CL29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CN$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CM29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CM$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CM29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CM29))))","v":0},{"$f":"IF(OFFSET($G15, -$E21, $E22)=\"n/a\", 0, IF(OFFSET($G18, -$E21, $E22)=\"SL\",\nIF(OFFSET($G15, -$E21, $E22)+$E22>CO$5, IFERROR((OFFSET($G14, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))), 0), OFFSET($G14, -$E21, $E22)-SUM($G29:CN29)),\nIF(OFFSET($G16, -$E21, $E22)+$E22>CN$5, IFERROR(((OFFSET($G14, -$E21, $E22)-SUM($G29:CN29))*OFFSET($G17, -$E21, $E22)/(OFFSET($G15, -$E21, $E22))),0), OFFSET($G14, -$E21, $E22)-SUM($G29:CN29))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E23)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$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, $E23)-SUM($G30:L30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>L$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:L30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:L30))))","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, $E23)-SUM($G30:M30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>M$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:M30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:M30))))","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, $E23)-SUM($G30:N30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>N$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:N30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:N30))))","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, $E23)-SUM($G30:O30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>O$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:O30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:O30))))","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, $E23)-SUM($G30:P30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>P$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:P30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:P30))))","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, $E23)-SUM($G30:Q30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Q$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Q30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Q30))))","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, $E23)-SUM($G30:R30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>R$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:R30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:R30))))","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, $E23)-SUM($G30:S30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>S$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:S30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:S30))))","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, $E23)-SUM($G30:T30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>T$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:T30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:T30))))","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, $E23)-SUM($G30:U30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>U$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:U30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:U30))))","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, $E23)-SUM($G30:V30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>V$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:V30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:V30))))","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, $E23)-SUM($G30:W30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>W$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:W30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:W30))))","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, $E23)-SUM($G30:X30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>X$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:X30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:X30))))","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, $E23)-SUM($G30:Y30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Y$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Y30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Y30))))","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, $E23)-SUM($G30:Z30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>Z$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:Z30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:Z30))))","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, $E23)-SUM($G30:AA30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AA30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AA30))))","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, $E23)-SUM($G30:AB30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AB30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AB30))))","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, $E23)-SUM($G30:AC30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AC30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AC30))))","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, $E23)-SUM($G30:AD30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AD30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AD30))))","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, $E23)-SUM($G30:AE30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AE30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AE30))))","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, $E23)-SUM($G30:AF30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AF30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AF30))))","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, $E23)-SUM($G30:AG30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AG30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AG30))))","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, $E23)-SUM($G30:AH30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AH30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AH30))))","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, $E23)-SUM($G30:AI30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AI30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AI30))))","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, $E23)-SUM($G30:AJ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AJ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AJ30))))","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, $E23)-SUM($G30:AK30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AK30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AK30))))","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, $E23)-SUM($G30:AL30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AL30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AL30))))","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, $E23)-SUM($G30:AM30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AM30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AM30))))","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, $E23)-SUM($G30:AN30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AN30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AN30))))","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, $E23)-SUM($G30:AO30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AO30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AO30))))","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, $E23)-SUM($G30:AP30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AP30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AP30))))","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, $E23)-SUM($G30:AQ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AQ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AQ30))))","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, $E23)-SUM($G30:AR30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AR30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AR30))))","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, $E23)-SUM($G30:AS30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AS30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AS30))))","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, $E23)-SUM($G30:AT30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AT30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AT30))))","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, $E23)-SUM($G30:AU30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AU30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AU30))))","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, $E23)-SUM($G30:AV30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AV30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AV30))))","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, $E23)-SUM($G30:AW30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AW30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AW30))))","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, $E23)-SUM($G30:AX30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AX30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AX30))))","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, $E23)-SUM($G30:AY30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AY30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AY30))))","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, $E23)-SUM($G30:AZ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>AZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:AZ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:AZ30))))","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, $E23)-SUM($G30:BA30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BA30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BA30))))","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, $E23)-SUM($G30:BB30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BB30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BB30))))","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, $E23)-SUM($G30:BC30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BC30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BC30))))","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, $E23)-SUM($G30:BD30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BD30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BD30))))","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, $E23)-SUM($G30:BE30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BE30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BE30))))","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, $E23)-SUM($G30:BF30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BF30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BF30))))","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, $E23)-SUM($G30:BG30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BG30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BG30))))","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, $E23)-SUM($G30:BH30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BH30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BH30))))","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, $E23)-SUM($G30:BI30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BI30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BI30))))","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, $E23)-SUM($G30:BJ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BJ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BJ30))))","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, $E23)-SUM($G30:BK30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BK30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BK30))))","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, $E23)-SUM($G30:BL30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BL30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BL30))))","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, $E23)-SUM($G30:BM30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BM30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BM30))))","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, $E23)-SUM($G30:BN30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BN30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BN30))))","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, $E23)-SUM($G30:BO30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BO$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BO30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BO30))))","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, $E23)-SUM($G30:BP30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BP$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BP30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BP30))))","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, $E23)-SUM($G30:BQ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BQ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BQ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BQ30))))","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, $E23)-SUM($G30:BR30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BR$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BR30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BR30))))","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, $E23)-SUM($G30:BS30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BS$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BS30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BS30))))","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, $E23)-SUM($G30:BT30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BT$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BT30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BT30))))","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, $E23)-SUM($G30:BU30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BU$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BU30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BU30))))","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, $E23)-SUM($G30:BV30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BV$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BV30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BV30))))","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, $E23)-SUM($G30:BW30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BW$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BW30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BW30))))","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, $E23)-SUM($G30:BX30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BX$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BX30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BX30))))","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, $E23)-SUM($G30:BY30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BY$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BY30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BY30))))","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, $E23)-SUM($G30:BZ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>BZ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:BZ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:BZ30))))","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, $E23)-SUM($G30:CA30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CA$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CA30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CA30))))","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, $E23)-SUM($G30:CB30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CB$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CB30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CB30))))","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, $E23)-SUM($G30:CC30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CC$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CC30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CC30))))","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, $E23)-SUM($G30:CD30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CD$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CD30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CD30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CF$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CE30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CE$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CE30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CE30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CG$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CF30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CF$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CF30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CF30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CH$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CG30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CG$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CG30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CG30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CI$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CH30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CH$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CH30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CH30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CJ$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CI30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CI$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CI30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CI30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CK$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CJ30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CJ$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CJ30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CJ30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CL$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CK30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CK$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CK30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CK30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CM$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CL30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CL$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CL30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CL30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CN$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CM30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CM$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CM30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CM30))))","v":0},{"$f":"IF(OFFSET($G16, -$E22, $E23)=\"n/a\", 0, IF(OFFSET($G19, -$E22, $E23)=\"SL\",\nIF(OFFSET($G16, -$E22, $E23)+$E23>CO$5, IFERROR((OFFSET($G15, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))), 0), OFFSET($G15, -$E22, $E23)-SUM($G30:CN30)),\nIF(OFFSET($G17, -$E22, $E23)+$E23>CN$5, IFERROR(((OFFSET($G15, -$E22, $E23)-SUM($G30:CN30))*OFFSET($G18, -$E22, $E23)/(OFFSET($G16, -$E22, $E23))),0), OFFSET($G15, -$E22, $E23)-SUM($G30:CN30))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F6&\" - tax depreciation\"","v":"Pipelines - tax depreciation"},null,{"$f":"SUM(H18:H31)+H10","v":2.164523608131641},2.6228130851316411,1.534715979431641,1.5237649733016412,1.7644560589675948,1.9343388248839994,1.8850805342087638,1.8407480726010512,1.8008488571541101,1.7649395632518632,1.7326211987398414,1.7035346706790213,1.677356795424283,1.2512168532808299,0.19083671060704011,0.17175303954633608,0.15457773559170249,0.13911996203253224,0.12520796582927901,0.11268716924635111,0.10141845232171601,9.1276607089544382E-2,8.2148946380589949E-2,7.3934051742530954E-2,6.6540646568277878E-2,5.9886581911450076E-2,5.3897923720305073E-2,4.8508131348274558E-2,4.365731821344708E-2,3.9291586392102375E-2,3.5362427752892146E-2,3.182618497760295E-2,{"$f":"SUM(AN18:AN31)+AN10","v":2.8643566479842668E-2},2.5779209831858399E-2,2.3201288848672581E-2,2.0881159963805306E-2,1.8793043967424768E-2,1.6913739570682276E-2,1.522236561361406E-2,1.3700129052252683E-2,1.2330116147027399E-2,1.1097104532324622E-2,9.9873940790921548E-3,8.988654671182917E-3,8.0897892040646263E-3,7.2808102836581599E-3,6.5527292552923517E-3,5.8974563297631202E-3,5.307710696786822E-3,4.7769396271081579E-3,4.2992456643973411E-3,3.8693210979576379E-3,3.482388988161873E-3,3.1341500893456585E-3,2.8207350804110905E-3,2.5386615723700066E-3,2.2847954151329927E-3,2.0563158736197204E-3,1.8506842862577521E-3,1.6656158576319653E-3,1.4990542718688049E-3,1.3491488446819393E-3,1.2142339602137591E-3,1.0928105641923921E-3,{"$f":"SUM(BT18:BT31)+BT10","v":9.8352950777314571E-4},8.8517655699582403E-4,7.9665890129625714E-4,7.1699301116661361E-4,6.452937100499274E-4,5.807643390449346E-4,5.2268790514040228E-4,4.7041911462636815E-4,4.2337720316372804E-4,3.8103948284739239E-4,3.4293553456267927E-4,3.0864198110642409E-4,2.7777778299574392E-4,2.5000000469614013E-4,2.2500000422649943E-4,2.0250000380381343E-4,1.8225000342346259E-4,4.49337277126835E-4,4.1840677696372868E-5,1.145817898302536E-4,5.9283800974867522E-4,4.4165227640879934E-4]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E35","v":"Asset class 2"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E35, 'TAB input'!$D$18:$D$67, 0))","v":"Compressors"}]
[null,null,null,null,{"$f":"E7+1","v":2},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E35)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E35)-INDEX('TAB input'!H$72:H$121, $E35)-INDEX('TAB input'!H$126:H$175, $E35)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E35)-INDEX('TAB input'!I$72:I$121, $E35)-INDEX('TAB input'!I$126:I$175, $E35)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E35)-INDEX('TAB input'!J$72:J$121, $E35)-INDEX('TAB input'!J$126:J$175, $E35)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E35)-INDEX('TAB input'!K$72:K$121, $E35)-INDEX('TAB input'!K$126:K$175, $E35)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E35)-INDEX('TAB input'!L$72:L$121, $E35)-INDEX('TAB input'!L$126:L$175, $E35)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E35)-INDEX('TAB input'!M$72:M$121, $E35)-INDEX('TAB input'!M$126:M$175, $E35)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E35)-INDEX('TAB input'!N$72:N$121, $E35)-INDEX('TAB input'!N$126:N$175, $E35)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E35)-INDEX('TAB input'!O$72:O$121, $E35)-INDEX('TAB input'!O$126:O$175, $E35)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E35)-INDEX('TAB input'!P$72:P$121, $E35)-INDEX('TAB input'!P$126:P$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E35)-INDEX('TAB input'!Q$72:Q$121, $E35)-INDEX('TAB input'!Q$126:Q$175, $E35)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E35)-INDEX('TAB input'!R$72:R$121, $E35)-INDEX('TAB input'!R$126:R$175, $E35)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E35)-INDEX('TAB input'!S$72:S$121, $E35)-INDEX('TAB input'!S$126:S$175, $E35)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E35)-INDEX('TAB input'!T$72:T$121, $E35)-INDEX('TAB input'!T$126:T$175, $E35)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E35)-INDEX('TAB input'!U$72:U$121, $E35)-INDEX('TAB input'!U$126:U$175, $E35)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E35)-INDEX('TAB input'!V$72:V$121, $E35)-INDEX('TAB input'!V$126:V$175, $E35)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E35)-INDEX('TAB input'!W$72:W$121, $E35)-INDEX('TAB input'!W$126:W$175, $E35)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E35)-INDEX('TAB input'!X$72:X$121, $E35)-INDEX('TAB input'!X$126:X$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E35)-INDEX('TAB input'!Y$72:Y$121, $E35)-INDEX('TAB input'!Y$126:Y$175, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E35)-INDEX('TAB input'!Z$72:Z$121, $E35)-INDEX('TAB input'!Z$126:Z$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E35)-INDEX('TAB input'!AA$72:AA$121, $E35)-INDEX('TAB input'!AA$126:AA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E35)-INDEX('TAB input'!AB$72:AB$121, $E35)-INDEX('TAB input'!AB$126:AB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E35)-INDEX('TAB input'!AC$72:AC$121, $E35)-INDEX('TAB input'!AC$126:AC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E35)-INDEX('TAB input'!AD$72:AD$121, $E35)-INDEX('TAB input'!AD$126:AD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E35)-INDEX('TAB input'!AE$72:AE$121, $E35)-INDEX('TAB input'!AE$126:AE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E35)-INDEX('TAB input'!AF$72:AF$121, $E35)-INDEX('TAB input'!AF$126:AF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E35)-INDEX('TAB input'!AG$72:AG$121, $E35)-INDEX('TAB input'!AG$126:AG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E35)-INDEX('TAB input'!AH$72:AH$121, $E35)-INDEX('TAB input'!AH$126:AH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E35)-INDEX('TAB input'!AI$72:AI$121, $E35)-INDEX('TAB input'!AI$126:AI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E35)-INDEX('TAB input'!AJ$72:AJ$121, $E35)-INDEX('TAB input'!AJ$126:AJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E35)-INDEX('TAB input'!AK$72:AK$121, $E35)-INDEX('TAB input'!AK$126:AK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E35)-INDEX('TAB input'!AL$72:AL$121, $E35)-INDEX('TAB input'!AL$126:AL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E35)-INDEX('TAB input'!AM$72:AM$121, $E35)-INDEX('TAB input'!AM$126:AM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E35)-INDEX('TAB input'!AN$72:AN$121, $E35)-INDEX('TAB input'!AN$126:AN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E35)-INDEX('TAB input'!AO$72:AO$121, $E35)-INDEX('TAB input'!AO$126:AO$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E35)-INDEX('TAB input'!AP$72:AP$121, $E35)-INDEX('TAB input'!AP$126:AP$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E35)-INDEX('TAB input'!AQ$72:AQ$121, $E35)-INDEX('TAB input'!AQ$126:AQ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E35)-INDEX('TAB input'!AR$72:AR$121, $E35)-INDEX('TAB input'!AR$126:AR$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E35)-INDEX('TAB input'!AS$72:AS$121, $E35)-INDEX('TAB input'!AS$126:AS$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E35)-INDEX('TAB input'!AT$72:AT$121, $E35)-INDEX('TAB input'!AT$126:AT$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E35)-INDEX('TAB input'!AU$72:AU$121, $E35)-INDEX('TAB input'!AU$126:AU$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E35)-INDEX('TAB input'!AV$72:AV$121, $E35)-INDEX('TAB input'!AV$126:AV$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E35)-INDEX('TAB input'!AW$72:AW$121, $E35)-INDEX('TAB input'!AW$126:AW$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E35)-INDEX('TAB input'!AX$72:AX$121, $E35)-INDEX('TAB input'!AX$126:AX$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E35)-INDEX('TAB input'!AY$72:AY$121, $E35)-INDEX('TAB input'!AY$126:AY$175, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E35)-INDEX('TAB input'!AZ$72:AZ$121, $E35)-INDEX('TAB input'!AZ$126:AZ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E35)-INDEX('TAB input'!BA$72:BA$121, $E35)-INDEX('TAB input'!BA$126:BA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E35)-INDEX('TAB input'!BB$72:BB$121, $E35)-INDEX('TAB input'!BB$126:BB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E35)-INDEX('TAB input'!BC$72:BC$121, $E35)-INDEX('TAB input'!BC$126:BC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E35)-INDEX('TAB input'!BD$72:BD$121, $E35)-INDEX('TAB input'!BD$126:BD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E35)-INDEX('TAB input'!BE$72:BE$121, $E35)-INDEX('TAB input'!BE$126:BE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E35)-INDEX('TAB input'!BF$72:BF$121, $E35)-INDEX('TAB input'!BF$126:BF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E35)-INDEX('TAB input'!BG$72:BG$121, $E35)-INDEX('TAB input'!BG$126:BG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E35)-INDEX('TAB input'!BH$72:BH$121, $E35)-INDEX('TAB input'!BH$126:BH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E35)-INDEX('TAB input'!BI$72:BI$121, $E35)-INDEX('TAB input'!BI$126:BI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E35)-INDEX('TAB input'!BJ$72:BJ$121, $E35)-INDEX('TAB input'!BJ$126:BJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E35)-INDEX('TAB input'!BK$72:BK$121, $E35)-INDEX('TAB input'!BK$126:BK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E35)-INDEX('TAB input'!BL$72:BL$121, $E35)-INDEX('TAB input'!BL$126:BL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E35)-INDEX('TAB input'!BM$72:BM$121, $E35)-INDEX('TAB input'!BM$126:BM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E35)-INDEX('TAB input'!BN$72:BN$121, $E35)-INDEX('TAB input'!BN$126:BN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E35)-INDEX('TAB input'!BO$72:BO$121, $E35)-INDEX('TAB input'!BO$126:BO$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E35)-INDEX('TAB input'!BP$72:BP$121, $E35)-INDEX('TAB input'!BP$126:BP$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E35)-INDEX('TAB input'!BQ$72:BQ$121, $E35)-INDEX('TAB input'!BQ$126:BQ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E35)-INDEX('TAB input'!BR$72:BR$121, $E35)-INDEX('TAB input'!BR$126:BR$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E35)-INDEX('TAB input'!BS$72:BS$121, $E35)-INDEX('TAB input'!BS$126:BS$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E35)-INDEX('TAB input'!BT$72:BT$121, $E35)-INDEX('TAB input'!BT$126:BT$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E35)-INDEX('TAB input'!BU$72:BU$121, $E35)-INDEX('TAB input'!BU$126:BU$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E35)-INDEX('TAB input'!BV$72:BV$121, $E35)-INDEX('TAB input'!BV$126:BV$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E35)-INDEX('TAB input'!BW$72:BW$121, $E35)-INDEX('TAB input'!BW$126:BW$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E35)-INDEX('TAB input'!BX$72:BX$121, $E35)-INDEX('TAB input'!BX$126:BX$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E35)-INDEX('TAB input'!BY$72:BY$121, $E35)-INDEX('TAB input'!BY$126:BY$175, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E35)-INDEX('TAB input'!BZ$72:BZ$121, $E35)-INDEX('TAB input'!BZ$126:BZ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E35)-INDEX('TAB input'!CA$72:CA$121, $E35)-INDEX('TAB input'!CA$126:CA$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E35)-INDEX('TAB input'!CB$72:CB$121, $E35)-INDEX('TAB input'!CB$126:CB$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E35)-INDEX('TAB input'!CC$72:CC$121, $E35)-INDEX('TAB input'!CC$126:CC$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E35)-INDEX('TAB input'!CD$72:CD$121, $E35)-INDEX('TAB input'!CD$126:CD$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E35)-INDEX('TAB input'!CE$72:CE$121, $E35)-INDEX('TAB input'!CE$126:CE$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E35)-INDEX('TAB input'!CF$72:CF$121, $E35)-INDEX('TAB input'!CF$126:CF$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E35)-INDEX('TAB input'!CG$72:CG$121, $E35)-INDEX('TAB input'!CG$126:CG$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E35)-INDEX('TAB input'!CH$72:CH$121, $E35)-INDEX('TAB input'!CH$126:CH$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E35)-INDEX('TAB input'!CI$72:CI$121, $E35)-INDEX('TAB input'!CI$126:CI$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E35)-INDEX('TAB input'!CJ$72:CJ$121, $E35)-INDEX('TAB input'!CJ$126:CJ$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E35)-INDEX('TAB input'!CK$72:CK$121, $E35)-INDEX('TAB input'!CK$126:CK$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E35)-INDEX('TAB input'!CL$72:CL$121, $E35)-INDEX('TAB input'!CL$126:CL$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E35)-INDEX('TAB input'!CM$72:CM$121, $E35)-INDEX('TAB input'!CM$126:CM$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E35)-INDEX('TAB input'!CN$72:CN$121, $E35)-INDEX('TAB input'!CN$126:CN$175, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E35)-INDEX('TAB input'!CO$72:CO$121, $E35)-INDEX('TAB input'!CO$126:CO$175, $E35)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E35)=\"\", IF($G35=0, 0, F36), INDEX('TAB input'!$G$180:$G$229, $E35))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E35)=\"\", G36, INDEX('TAB input'!H$180:H$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E35)=\"\", H36, INDEX('TAB input'!I$180:I$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E35)=\"\", I36, INDEX('TAB input'!J$180:J$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E35)=\"\", J36, INDEX('TAB input'!K$180:K$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E35)=\"\", K36, INDEX('TAB input'!L$180:L$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E35)=\"\", L36, INDEX('TAB input'!M$180:M$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E35)=\"\", M36, INDEX('TAB input'!N$180:N$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E35)=\"\", N36, INDEX('TAB input'!O$180:O$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E35)=\"\", O36, INDEX('TAB input'!P$180:P$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E35)=\"\", P36, INDEX('TAB input'!Q$180:Q$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E35)=\"\", Q36, INDEX('TAB input'!R$180:R$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E35)=\"\", R36, INDEX('TAB input'!S$180:S$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E35)=\"\", S36, INDEX('TAB input'!T$180:T$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E35)=\"\", T36, INDEX('TAB input'!U$180:U$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E35)=\"\", U36, INDEX('TAB input'!V$180:V$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E35)=\"\", V36, INDEX('TAB input'!W$180:W$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E35)=\"\", W36, INDEX('TAB input'!X$180:X$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E35)=\"\", X36, INDEX('TAB input'!Y$180:Y$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E35)=\"\", Y36, INDEX('TAB input'!Z$180:Z$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E35)=\"\", Z36, INDEX('TAB input'!AA$180:AA$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E35)=\"\", AA36, INDEX('TAB input'!AB$180:AB$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E35)=\"\", AB36, INDEX('TAB input'!AC$180:AC$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E35)=\"\", AC36, INDEX('TAB input'!AD$180:AD$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E35)=\"\", AD36, INDEX('TAB input'!AE$180:AE$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E35)=\"\", AE36, INDEX('TAB input'!AF$180:AF$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E35)=\"\", AF36, INDEX('TAB input'!AG$180:AG$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E35)=\"\", AG36, INDEX('TAB input'!AH$180:AH$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E35)=\"\", AH36, INDEX('TAB input'!AI$180:AI$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E35)=\"\", AI36, INDEX('TAB input'!AJ$180:AJ$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E35)=\"\", AJ36, INDEX('TAB input'!AK$180:AK$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E35)=\"\", AK36, INDEX('TAB input'!AL$180:AL$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E35)=\"\", AL36, INDEX('TAB input'!AM$180:AM$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E35)=\"\", AM36, INDEX('TAB input'!AN$180:AN$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E35)=\"\", AN36, INDEX('TAB input'!AO$180:AO$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E35)=\"\", AO36, INDEX('TAB input'!AP$180:AP$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E35)=\"\", AP36, INDEX('TAB input'!AQ$180:AQ$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E35)=\"\", AQ36, INDEX('TAB input'!AR$180:AR$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E35)=\"\", AR36, INDEX('TAB input'!AS$180:AS$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E35)=\"\", AS36, INDEX('TAB input'!AT$180:AT$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E35)=\"\", AT36, INDEX('TAB input'!AU$180:AU$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E35)=\"\", AU36, INDEX('TAB input'!AV$180:AV$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E35)=\"\", AV36, INDEX('TAB input'!AW$180:AW$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E35)=\"\", AW36, INDEX('TAB input'!AX$180:AX$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E35)=\"\", AX36, INDEX('TAB input'!AY$180:AY$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E35)=\"\", AY36, INDEX('TAB input'!AZ$180:AZ$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E35)=\"\", AZ36, INDEX('TAB input'!BA$180:BA$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E35)=\"\", BA36, INDEX('TAB input'!BB$180:BB$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E35)=\"\", BB36, INDEX('TAB input'!BC$180:BC$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E35)=\"\", BC36, INDEX('TAB input'!BD$180:BD$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E35)=\"\", BD36, INDEX('TAB input'!BE$180:BE$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E35)=\"\", BE36, INDEX('TAB input'!BF$180:BF$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E35)=\"\", BF36, INDEX('TAB input'!BG$180:BG$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E35)=\"\", BG36, INDEX('TAB input'!BH$180:BH$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E35)=\"\", BH36, INDEX('TAB input'!BI$180:BI$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E35)=\"\", BI36, INDEX('TAB input'!BJ$180:BJ$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E35)=\"\", BJ36, INDEX('TAB input'!BK$180:BK$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E35)=\"\", BK36, INDEX('TAB input'!BL$180:BL$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E35)=\"\", BL36, INDEX('TAB input'!BM$180:BM$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E35)=\"\", BM36, INDEX('TAB input'!BN$180:BN$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E35)=\"\", BN36, INDEX('TAB input'!BO$180:BO$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E35)=\"\", BO36, INDEX('TAB input'!BP$180:BP$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E35)=\"\", BP36, INDEX('TAB input'!BQ$180:BQ$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E35)=\"\", BQ36, INDEX('TAB input'!BR$180:BR$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E35)=\"\", BR36, INDEX('TAB input'!BS$180:BS$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E35)=\"\", BS36, INDEX('TAB input'!BT$180:BT$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E35)=\"\", BT36, INDEX('TAB input'!BU$180:BU$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E35)=\"\", BU36, INDEX('TAB input'!BV$180:BV$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E35)=\"\", BV36, INDEX('TAB input'!BW$180:BW$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E35)=\"\", BW36, INDEX('TAB input'!BX$180:BX$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E35)=\"\", BX36, INDEX('TAB input'!BY$180:BY$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E35)=\"\", BY36, INDEX('TAB input'!BZ$180:BZ$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E35)=\"\", BZ36, INDEX('TAB input'!CA$180:CA$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E35)=\"\", CA36, INDEX('TAB input'!CB$180:CB$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E35)=\"\", CB36, INDEX('TAB input'!CC$180:CC$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E35)=\"\", CC36, INDEX('TAB input'!CD$180:CD$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E35)=\"\", CD36, INDEX('TAB input'!CE$180:CE$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E35)=\"\", CE36, INDEX('TAB input'!CF$180:CF$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E35)=\"\", CF36, INDEX('TAB input'!CG$180:CG$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E35)=\"\", CG36, INDEX('TAB input'!CH$180:CH$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E35)=\"\", CH36, INDEX('TAB input'!CI$180:CI$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E35)=\"\", CI36, INDEX('TAB input'!CJ$180:CJ$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E35)=\"\", CJ36, INDEX('TAB input'!CK$180:CK$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E35)=\"\", CK36, INDEX('TAB input'!CL$180:CL$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E35)=\"\", CL36, INDEX('TAB input'!CM$180:CM$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E35)=\"\", CM36, INDEX('TAB input'!CN$180:CN$229, $E35))","v":20},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E35)=\"\", CN36, INDEX('TAB input'!CO$180:CO$229, $E35))","v":20}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E35)=0, G37, INDEX('TAB input'!H$233:H$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E35)=0, H37, INDEX('TAB input'!I$233:I$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E35)=0, I37, INDEX('TAB input'!J$233:J$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E35)=0, J37, INDEX('TAB input'!K$233:K$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E35)=0, K37, INDEX('TAB input'!L$233:L$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E35)=0, L37, INDEX('TAB input'!M$233:M$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E35)=0, M37, INDEX('TAB input'!N$233:N$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E35)=0, N37, INDEX('TAB input'!O$233:O$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E35)=0, O37, INDEX('TAB input'!P$233:P$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E35)=0, P37, INDEX('TAB input'!Q$233:Q$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E35)=0, Q37, INDEX('TAB input'!R$233:R$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E35)=0, R37, INDEX('TAB input'!S$233:S$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E35)=0, S37, INDEX('TAB input'!T$233:T$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E35)=0, T37, INDEX('TAB input'!U$233:U$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E35)=0, U37, INDEX('TAB input'!V$233:V$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E35)=0, V37, INDEX('TAB input'!W$233:W$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E35)=0, W37, INDEX('TAB input'!X$233:X$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E35)=0, X37, INDEX('TAB input'!Y$233:Y$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E35)=0, Y37, INDEX('TAB input'!Z$233:Z$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E35)=0, Z37, INDEX('TAB input'!AA$233:AA$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E35)=0, AA37, INDEX('TAB input'!AB$233:AB$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E35)=0, AB37, INDEX('TAB input'!AC$233:AC$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E35)=0, AC37, INDEX('TAB input'!AD$233:AD$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E35)=0, AD37, INDEX('TAB input'!AE$233:AE$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E35)=0, AE37, INDEX('TAB input'!AF$233:AF$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E35)=0, AF37, INDEX('TAB input'!AG$233:AG$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E35)=0, AG37, INDEX('TAB input'!AH$233:AH$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E35)=0, AH37, INDEX('TAB input'!AI$233:AI$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E35)=0, AI37, INDEX('TAB input'!AJ$233:AJ$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E35)=0, AJ37, INDEX('TAB input'!AK$233:AK$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E35)=0, AK37, INDEX('TAB input'!AL$233:AL$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E35)=0, AL37, INDEX('TAB input'!AM$233:AM$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E35)=0, AM37, INDEX('TAB input'!AN$233:AN$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E35)=0, AN37, INDEX('TAB input'!AO$233:AO$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E35)=0, AO37, INDEX('TAB input'!AP$233:AP$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E35)=0, AP37, INDEX('TAB input'!AQ$233:AQ$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E35)=0, AQ37, INDEX('TAB input'!AR$233:AR$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E35)=0, AR37, INDEX('TAB input'!AS$233:AS$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E35)=0, AS37, INDEX('TAB input'!AT$233:AT$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E35)=0, AT37, INDEX('TAB input'!AU$233:AU$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E35)=0, AU37, INDEX('TAB input'!AV$233:AV$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E35)=0, AV37, INDEX('TAB input'!AW$233:AW$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E35)=0, AW37, INDEX('TAB input'!AX$233:AX$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E35)=0, AX37, INDEX('TAB input'!AY$233:AY$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E35)=0, AY37, INDEX('TAB input'!AZ$233:AZ$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E35)=0, AZ37, INDEX('TAB input'!BA$233:BA$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E35)=0, BA37, INDEX('TAB input'!BB$233:BB$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E35)=0, BB37, INDEX('TAB input'!BC$233:BC$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E35)=0, BC37, INDEX('TAB input'!BD$233:BD$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E35)=0, BD37, INDEX('TAB input'!BE$233:BE$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E35)=0, BE37, INDEX('TAB input'!BF$233:BF$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E35)=0, BF37, INDEX('TAB input'!BG$233:BG$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E35)=0, BG37, INDEX('TAB input'!BH$233:BH$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E35)=0, BH37, INDEX('TAB input'!BI$233:BI$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E35)=0, BI37, INDEX('TAB input'!BJ$233:BJ$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E35)=0, BJ37, INDEX('TAB input'!BK$233:BK$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E35)=0, BK37, INDEX('TAB input'!BL$233:BL$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E35)=0, BL37, INDEX('TAB input'!BM$233:BM$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E35)=0, BM37, INDEX('TAB input'!BN$233:BN$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E35)=0, BN37, INDEX('TAB input'!BO$233:BO$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E35)=0, BO37, INDEX('TAB input'!BP$233:BP$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E35)=0, BP37, INDEX('TAB input'!BQ$233:BQ$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E35)=0, BQ37, INDEX('TAB input'!BR$233:BR$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E35)=0, BR37, INDEX('TAB input'!BS$233:BS$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E35)=0, BS37, INDEX('TAB input'!BT$233:BT$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E35)=0, BT37, INDEX('TAB input'!BU$233:BU$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E35)=0, BU37, INDEX('TAB input'!BV$233:BV$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E35)=0, BV37, INDEX('TAB input'!BW$233:BW$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E35)=0, BW37, INDEX('TAB input'!BX$233:BX$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E35)=0, BX37, INDEX('TAB input'!BY$233:BY$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E35)=0, BY37, INDEX('TAB input'!BZ$233:BZ$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E35)=0, BZ37, INDEX('TAB input'!CA$233:CA$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E35)=0, CA37, INDEX('TAB input'!CB$233:CB$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E35)=0, CB37, INDEX('TAB input'!CC$233:CC$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E35)=0, CC37, INDEX('TAB input'!CD$233:CD$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E35)=0, CD37, INDEX('TAB input'!CE$233:CE$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E35)=0, CE37, INDEX('TAB input'!CF$233:CF$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E35)=0, CF37, INDEX('TAB input'!CG$233:CG$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E35)=0, CG37, INDEX('TAB input'!CH$233:CH$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E35)=0, CH37, INDEX('TAB input'!CI$233:CI$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E35)=0, CI37, INDEX('TAB input'!CJ$233:CJ$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E35)=0, CJ37, INDEX('TAB input'!CK$233:CK$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E35)=0, CK37, INDEX('TAB input'!CL$233:CL$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E35)=0, CL37, INDEX('TAB input'!CM$233:CM$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E35)=0, CM37, INDEX('TAB input'!CN$233:CN$282, $E35))","v":30},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E35)=0, CN37, INDEX('TAB input'!CO$233:CO$282, $E35))","v":30}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E35)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E35)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E35)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E35)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E35)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E35)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E35)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E35)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E35)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E35)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E35)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E35)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E35)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E35)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E35)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E35)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E35)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E35)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E35)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E35)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E35)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E35)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E35)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E35)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E35)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E35)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E35)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E35)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E35)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E35)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E35)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E35)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E35)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E35)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E35)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E35)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E35)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E35)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E35)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E35)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E35)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E35)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E35)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E35)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E35)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E35)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E35)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E35)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E35)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E35)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E35)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E35)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E35)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E35)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E35)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E35)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E35)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E35)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E35)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E35)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E35)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E35)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E35)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E35)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E35)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E35)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E35)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":2},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E35)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E35)=\"\", G43, INDEX('TAB input'!H$446:H$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E35)=\"\", H43, INDEX('TAB input'!I$446:I$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E35)=\"\", I43, INDEX('TAB input'!J$446:J$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E35)=\"\", J43, INDEX('TAB input'!K$446:K$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E35)=\"\", K43, INDEX('TAB input'!L$446:L$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E35)=\"\", L43, INDEX('TAB input'!M$446:M$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E35)=\"\", M43, INDEX('TAB input'!N$446:N$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E35)=\"\", N43, INDEX('TAB input'!O$446:O$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E35)=\"\", O43, INDEX('TAB input'!P$446:P$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E35)=\"\", P43, INDEX('TAB input'!Q$446:Q$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E35)=\"\", Q43, INDEX('TAB input'!R$446:R$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E35)=\"\", R43, INDEX('TAB input'!S$446:S$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E35)=\"\", S43, INDEX('TAB input'!T$446:T$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E35)=\"\", T43, INDEX('TAB input'!U$446:U$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E35)=\"\", U43, INDEX('TAB input'!V$446:V$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E35)=\"\", V43, INDEX('TAB input'!W$446:W$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E35)=\"\", W43, INDEX('TAB input'!X$446:X$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E35)=\"\", X43, INDEX('TAB input'!Y$446:Y$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E35)=\"\", Y43, INDEX('TAB input'!Z$446:Z$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E35)=\"\", Z43, INDEX('TAB input'!AA$446:AA$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E35)=\"\", AA43, INDEX('TAB input'!AB$446:AB$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E35)=\"\", AB43, INDEX('TAB input'!AC$446:AC$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E35)=\"\", AC43, INDEX('TAB input'!AD$446:AD$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E35)=\"\", AD43, INDEX('TAB input'!AE$446:AE$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E35)=\"\", AE43, INDEX('TAB input'!AF$446:AF$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E35)=\"\", AF43, INDEX('TAB input'!AG$446:AG$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E35)=\"\", AG43, INDEX('TAB input'!AH$446:AH$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E35)=\"\", AH43, INDEX('TAB input'!AI$446:AI$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E35)=\"\", AI43, INDEX('TAB input'!AJ$446:AJ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E35)=\"\", AJ43, INDEX('TAB input'!AK$446:AK$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E35)=\"\", AK43, INDEX('TAB input'!AL$446:AL$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E35)=\"\", AL43, INDEX('TAB input'!AM$446:AM$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E35)=\"\", AM43, INDEX('TAB input'!AN$446:AN$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E35)=\"\", AN43, INDEX('TAB input'!AO$446:AO$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E35)=\"\", AO43, INDEX('TAB input'!AP$446:AP$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E35)=\"\", AP43, INDEX('TAB input'!AQ$446:AQ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E35)=\"\", AQ43, INDEX('TAB input'!AR$446:AR$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E35)=\"\", AR43, INDEX('TAB input'!AS$446:AS$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E35)=\"\", AS43, INDEX('TAB input'!AT$446:AT$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E35)=\"\", AT43, INDEX('TAB input'!AU$446:AU$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E35)=\"\", AU43, INDEX('TAB input'!AV$446:AV$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E35)=\"\", AV43, INDEX('TAB input'!AW$446:AW$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E35)=\"\", AW43, INDEX('TAB input'!AX$446:AX$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E35)=\"\", AX43, INDEX('TAB input'!AY$446:AY$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E35)=\"\", AY43, INDEX('TAB input'!AZ$446:AZ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E35)=\"\", AZ43, INDEX('TAB input'!BA$446:BA$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E35)=\"\", BA43, INDEX('TAB input'!BB$446:BB$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E35)=\"\", BB43, INDEX('TAB input'!BC$446:BC$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E35)=\"\", BC43, INDEX('TAB input'!BD$446:BD$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E35)=\"\", BD43, INDEX('TAB input'!BE$446:BE$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E35)=\"\", BE43, INDEX('TAB input'!BF$446:BF$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E35)=\"\", BF43, INDEX('TAB input'!BG$446:BG$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E35)=\"\", BG43, INDEX('TAB input'!BH$446:BH$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E35)=\"\", BH43, INDEX('TAB input'!BI$446:BI$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E35)=\"\", BI43, INDEX('TAB input'!BJ$446:BJ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E35)=\"\", BJ43, INDEX('TAB input'!BK$446:BK$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E35)=\"\", BK43, INDEX('TAB input'!BL$446:BL$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E35)=\"\", BL43, INDEX('TAB input'!BM$446:BM$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E35)=\"\", BM43, INDEX('TAB input'!BN$446:BN$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E35)=\"\", BN43, INDEX('TAB input'!BO$446:BO$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E35)=\"\", BO43, INDEX('TAB input'!BP$446:BP$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E35)=\"\", BP43, INDEX('TAB input'!BQ$446:BQ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E35)=\"\", BQ43, INDEX('TAB input'!BR$446:BR$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E35)=\"\", BR43, INDEX('TAB input'!BS$446:BS$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E35)=\"\", BS43, INDEX('TAB input'!BT$446:BT$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E35)=\"\", BT43, INDEX('TAB input'!BU$446:BU$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E35)=\"\", BU43, INDEX('TAB input'!BV$446:BV$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E35)=\"\", BV43, INDEX('TAB input'!BW$446:BW$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E35)=\"\", BW43, INDEX('TAB input'!BX$446:BX$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E35)=\"\", BX43, INDEX('TAB input'!BY$446:BY$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E35)=\"\", BY43, INDEX('TAB input'!BZ$446:BZ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E35)=\"\", BZ43, INDEX('TAB input'!CA$446:CA$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E35)=\"\", CA43, INDEX('TAB input'!CB$446:CB$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E35)=\"\", CB43, INDEX('TAB input'!CC$446:CC$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E35)=\"\", CC43, INDEX('TAB input'!CD$446:CD$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E35)=\"\", CD43, INDEX('TAB input'!CE$446:CE$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E35)=\"\", CE43, INDEX('TAB input'!CF$446:CF$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E35)=\"\", CF43, INDEX('TAB input'!CG$446:CG$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E35)=\"\", CG43, INDEX('TAB input'!CH$446:CH$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E35)=\"\", CH43, INDEX('TAB input'!CI$446:CI$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E35)=\"\", CI43, INDEX('TAB input'!CJ$446:CJ$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E35)=\"\", CJ43, INDEX('TAB input'!CK$446:CK$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E35)=\"\", CK43, INDEX('TAB input'!CL$446:CL$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E35)=\"\", CL43, INDEX('TAB input'!CM$446:CM$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E35)=\"\", CM43, INDEX('TAB input'!CN$446:CN$495, $E35))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E35)=\"\", CN43, INDEX('TAB input'!CO$446:CO$495, $E35))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>H$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:G46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>G$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:G46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:G46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>I$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:H46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>H$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:H46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:H46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>J$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:I46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>I$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:I46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:I46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>K$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:J46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>J$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:J46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:J46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>L$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:K46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>K$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:K46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:K46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>M$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:L46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>L$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:L46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:L46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>N$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:M46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>M$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:M46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:M46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>O$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:N46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>N$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:N46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:N46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>P$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:O46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>O$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:O46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:O46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Q$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:P46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>P$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:P46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:P46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>R$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Q46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Q$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Q46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Q46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>S$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:R46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>R$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:R46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:R46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>T$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:S46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>S$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:S46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:S46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>U$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:T46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>T$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:T46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:T46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>V$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:U46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>U$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:U46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:U46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>W$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:V46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>V$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:V46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:V46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>X$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:W46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>W$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:W46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:W46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Y$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:X46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>X$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:X46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:X46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>Z$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Y46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Y$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Y46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Y46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AA$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Z46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>Z$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:Z46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:Z46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AB$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AA46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AA$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AA46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AA46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AC$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AB46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AB$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AB46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AB46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AD$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AC46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AC$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AC46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AC46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AE$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AD46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AD$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AD46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AD46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AF$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AE46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AE$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AE46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AE46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AG$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AF46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AF$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AF46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AF46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AH$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AG46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AG$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AG46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AG46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AI$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AH46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AH$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AH46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AH46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AJ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AI46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AI$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AI46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AI46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AK$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AJ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AJ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AL$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AK46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AK$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AK46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AK46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AM$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AL46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AL$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AL46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AL46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AN$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AM46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AM$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AM46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AM46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AO$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AN46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AN$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AN46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AN46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AP$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AO46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AO$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AO46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AO46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AQ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AP46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AP$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AP46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AP46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AR$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AQ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AQ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AS$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AR46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AR$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AR46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AR46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AT$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AS46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AS$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AS46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AS46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AU$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AT46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AT$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AT46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AT46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AV$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AU46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AU$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AU46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AU46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AW$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AV46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AV$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AV46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AV46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AX$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AW46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AW$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AW46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AW46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AY$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AX46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AX$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AX46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AX46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>AZ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AY46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AY$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AY46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AY46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BA$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>AZ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:AZ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BB$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BA46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BA$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BA46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BA46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BC$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BB46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BB$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BB46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BB46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BD$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BC46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BC$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BC46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BC46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BE$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BD46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BD$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BD46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BD46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BF$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BE46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BE$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BE46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BE46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BG$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BF46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BF$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BF46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BF46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BH$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BG46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BG$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BG46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BG46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BI$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BH46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BH$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BH46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BH46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BJ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BI46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BI$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BI46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BI46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BK$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BJ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BJ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BL$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BK46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BK$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BK46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BK46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BM$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BL46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BL$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BL46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BL46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BN$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BM46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BM$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BM46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BM46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BO$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BN46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BN$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BN46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BN46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BP$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BO46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BO$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BO46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BO46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BQ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BP46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BP$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BP46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BP46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BR$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BQ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BQ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BS$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BR46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BR$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BR46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BR46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BT$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BS46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BS$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BS46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BS46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BU$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BT46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BT$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BT46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BT46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BV$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BU46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BU$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BU46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BU46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BW$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BV46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BV$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BV46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BV46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BX$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BW46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BW$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BW46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BW46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BY$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BX46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BX$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BX46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BX46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>BZ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BY46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BY$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BY46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BY46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CA$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BZ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>BZ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:BZ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:BZ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CB$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CA46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CA$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CA46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CA46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CC$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CB46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CB$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CB46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CB46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CD$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CC46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CC$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CC46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CC46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CE$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CD46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CD$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CD46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CD46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CF$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CE46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CE$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CE46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CE46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CG$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CF46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CF$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CF46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CF46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CH$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CG46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CG$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CG46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CG46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CI$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CH46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CH$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CH46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CH46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CJ$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CI46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CI$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CI46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CI46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CK$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CJ46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CJ$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CJ46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CJ46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CL$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CK46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CK$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CK46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CK46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CM$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CL46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CL$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CL46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CL46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CN$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CM46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CM$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CM46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CM46))))","v":0},{"$f":"IF(OFFSET($G36, -$E46, $E46)=\"n/a\",0,IF(OFFSET($G43, -$E46, $E46)=\"SL\",\nIF(OFFSET($G36,-$E46,$E46)+$E46>CO$5,IFERROR((OFFSET($G35,-$E46,$E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CN46)),\nIF(OFFSET($G36,-$E46,$E46)+$E46>CN$5,IFERROR(((OFFSET($G35,-$E46,$E46)-SUM($G46:CN46))*OFFSET($G42, -$E46, $E46)/(OFFSET($G36,-$E46,$E46))),0),OFFSET($G35,-$E46,$E46)-SUM($G46:CN46))))","v":0}]
[null,null,null,null,{"$f":"E46+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E47)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>I$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:H47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>H$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:H47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:H47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>J$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:I47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>I$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:I47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:I47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>K$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:J47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>J$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:J47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:J47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>L$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:K47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>K$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:K47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:K47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>M$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:L47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>L$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:L47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:L47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>N$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:M47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>M$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:M47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:M47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>O$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:N47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>N$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:N47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:N47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>P$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:O47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>O$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:O47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:O47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Q$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:P47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>P$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:P47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:P47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>R$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Q47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Q$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Q47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Q47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>S$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:R47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>R$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:R47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:R47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>T$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:S47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>S$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:S47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:S47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>U$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:T47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>T$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:T47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:T47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>V$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:U47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>U$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:U47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:U47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>W$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:V47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>V$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:V47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:V47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>X$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:W47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>W$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:W47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:W47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Y$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:X47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>X$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:X47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:X47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>Z$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Y47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Y$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Y47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Y47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AA$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Z47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>Z$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:Z47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:Z47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AB$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AA47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AA$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AA47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AA47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AC$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AB47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AB$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AB47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AB47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AD$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AC47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AC$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AC47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AC47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AE$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AD47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AD$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AD47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AD47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AF$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AE47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AE$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AE47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AE47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AG$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AF47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AF$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AF47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AF47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AH$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AG47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AG$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AG47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AG47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AI$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AH47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AH$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AH47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AH47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AJ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AI47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AI$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AI47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AI47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AK$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AJ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AJ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AL$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AK47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AK$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AK47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AK47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AM$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AL47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AL$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AL47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AL47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AN$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AM47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AM$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AM47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AM47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AO$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AN47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AN$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AN47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AN47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AP$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AO47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AO$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AO47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AO47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AQ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AP47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AP$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AP47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AP47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AR$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AQ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AQ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AS$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AR47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AR$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AR47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AR47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AT$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AS47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AS$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AS47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AS47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AU$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AT47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AT$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AT47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AT47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AV$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AU47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AU$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AU47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AU47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AW$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AV47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AV$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AV47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AV47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AX$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AW47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AW$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AW47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AW47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AY$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AX47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AX$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AX47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AX47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>AZ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AY47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AY$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AY47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AY47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BA$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>AZ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:AZ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BB$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BA47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BA$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BA47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BA47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BC$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BB47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BB$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BB47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BB47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BD$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BC47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BC$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BC47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BC47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BE$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BD47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BD$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BD47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BD47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BF$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BE47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BE$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BE47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BE47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BG$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BF47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BF$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BF47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BF47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BH$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BG47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BG$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BG47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BG47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BI$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BH47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BH$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BH47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BH47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BJ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BI47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BI$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BI47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BI47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BK$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BJ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BJ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BL$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BK47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BK$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BK47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BK47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BM$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BL47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BL$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BL47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BL47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BN$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BM47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BM$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BM47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BM47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BO$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BN47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BN$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BN47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BN47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BP$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BO47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BO$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BO47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BO47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BQ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BP47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BP$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BP47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BP47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BR$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BQ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BQ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BS$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BR47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BR$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BR47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BR47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BT$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BS47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BS$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BS47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BS47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BU$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BT47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BT$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BT47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BT47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BV$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BU47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BU$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BU47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BU47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BW$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BV47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BV$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BV47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BV47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BX$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BW47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BW$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BW47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BW47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BY$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BX47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BX$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BX47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BX47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>BZ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BY47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BY$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BY47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BY47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CA$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BZ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>BZ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:BZ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:BZ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CB$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CA47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CA$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CA47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CA47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CC$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CB47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CB$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CB47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CB47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CD$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CC47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CC$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CC47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CC47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CE$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CD47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CD$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CD47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CD47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CF$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CE47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CE$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CE47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CE47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CG$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CF47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CF$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CF47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CF47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CH$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CG47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CG$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CG47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CG47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CI$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CH47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CH$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CH47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CH47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CJ$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CI47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CI$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CI47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CI47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CK$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CJ47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CJ$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CJ47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CJ47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CL$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CK47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CK$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CK47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CK47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CM$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CL47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CL$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CL47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CL47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CN$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CM47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CM$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CM47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CM47))))","v":0},{"$f":"IF(OFFSET($G37, -$E47, $E47)=\"n/a\",0,IF(OFFSET($G44, -$E47, $E47)=\"SL\",\nIF(OFFSET($G37,-$E47,$E47)+$E47>CO$5,IFERROR((OFFSET($G36,-$E47,$E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CN47)),\nIF(OFFSET($G38,-$E47,$E47)+$E47>CN$5,IFERROR(((OFFSET($G36,-$E47,$E47)-SUM($G47:CN47))*OFFSET($G43, -$E47, $E47)/(OFFSET($G37,-$E47,$E47))),0),OFFSET($G36,-$E47,$E47)-SUM($G47:CN47))))","v":0}]
[null,null,null,null,{"$f":"E47+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E48)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>J$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:I48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>I$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:I48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:I48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>K$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:J48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>J$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:J48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:J48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>L$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:K48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>K$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:K48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:K48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>M$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:L48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>L$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:L48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:L48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>N$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:M48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>M$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:M48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:M48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>O$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:N48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>N$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:N48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:N48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>P$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:O48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>O$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:O48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:O48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Q$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:P48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>P$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:P48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:P48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>R$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Q48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Q$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Q48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Q48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>S$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:R48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>R$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:R48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:R48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>T$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:S48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>S$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:S48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:S48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>U$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:T48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>T$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:T48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:T48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>V$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:U48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>U$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:U48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:U48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>W$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:V48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>V$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:V48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:V48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>X$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:W48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>W$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:W48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:W48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Y$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:X48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>X$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:X48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:X48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>Z$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Y48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Y$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Y48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Y48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AA$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Z48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>Z$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:Z48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:Z48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AB$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AA48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AA$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AA48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AA48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AC$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AB48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AB$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AB48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AB48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AD$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AC48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AC$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AC48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AC48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AE$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AD48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AD$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AD48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AD48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AF$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AE48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AE$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AE48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AE48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AG$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AF48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AF$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AF48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AF48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AH$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AG48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AG$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AG48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AG48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AI$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AH48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AH$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AH48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AH48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AJ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AI48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AI$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AI48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AI48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AK$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AJ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AJ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AL$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AK48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AK$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AK48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AK48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AM$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AL48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AL$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AL48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AL48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AN$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AM48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AM$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AM48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AM48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AO$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AN48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AN$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AN48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AN48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AP$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AO48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AO$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AO48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AO48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AQ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AP48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AP$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AP48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AP48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AR$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AQ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AQ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AS$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AR48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AR$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AR48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AR48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AT$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AS48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AS$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AS48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AS48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AU$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AT48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AT$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AT48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AT48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AV$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AU48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AU$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AU48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AU48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AW$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AV48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AV$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AV48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AV48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AX$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AW48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AW$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AW48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AW48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AY$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AX48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AX$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AX48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AX48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>AZ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AY48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AY$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AY48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AY48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BA$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>AZ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:AZ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BB$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BA48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BA$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BA48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BA48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BC$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BB48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BB$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BB48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BB48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BD$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BC48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BC$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BC48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BC48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BE$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BD48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BD$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BD48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BD48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BF$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BE48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BE$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BE48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BE48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BG$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BF48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BF$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BF48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BF48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BH$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BG48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BG$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BG48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BG48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BI$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BH48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BH$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BH48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BH48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BJ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BI48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BI$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BI48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BI48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BK$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BJ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BJ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BL$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BK48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BK$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BK48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BK48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BM$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BL48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BL$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BL48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BL48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BN$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BM48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BM$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BM48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BM48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BO$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BN48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BN$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BN48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BN48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BP$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BO48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BO$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BO48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BO48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BQ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BP48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BP$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BP48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BP48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BR$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BQ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BQ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BS$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BR48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BR$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BR48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BR48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BT$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BS48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BS$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BS48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BS48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BU$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BT48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BT$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BT48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BT48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BV$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BU48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BU$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BU48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BU48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BW$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BV48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BV$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BV48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BV48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BX$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BW48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BW$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BW48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BW48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BY$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BX48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BX$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BX48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BX48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>BZ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BY48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BY$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BY48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BY48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CA$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BZ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>BZ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:BZ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:BZ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CB$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CA48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CA$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CA48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CA48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CC$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CB48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CB$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CB48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CB48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CD$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CC48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CC$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CC48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CC48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CE$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CD48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CD$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CD48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CD48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CF$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CE48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CE$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CE48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CE48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CG$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CF48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CF$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CF48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CF48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CH$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CG48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CG$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CG48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CG48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CI$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CH48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CH$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CH48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CH48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CJ$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CI48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CI$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CI48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CI48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CK$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CJ48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CJ$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CJ48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CJ48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CL$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CK48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CK$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CK48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CK48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CM$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CL48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CL$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CL48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CL48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CN$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CM48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CM$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CM48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CM48))))","v":0},{"$f":"IF(OFFSET($G38, -$E48, $E48)=\"n/a\",0,IF(OFFSET($G45, -$E48, $E48)=\"SL\",\nIF(OFFSET($G38,-$E48,$E48)+$E48>CO$5,IFERROR((OFFSET($G37,-$E48,$E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CN48)),\nIF(OFFSET($G39,-$E48,$E48)+$E48>CN$5,IFERROR(((OFFSET($G37,-$E48,$E48)-SUM($G48:CN48))*OFFSET($G44, -$E48, $E48)/(OFFSET($G38,-$E48,$E48))),0),OFFSET($G37,-$E48,$E48)-SUM($G48:CN48))))","v":0}]
[null,null,null,null,{"$f":"E48+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E49)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>K$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:J49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>J$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:J49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:J49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>L$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:K49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>K$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:K49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:K49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>M$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:L49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>L$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:L49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:L49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>N$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:M49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>M$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:M49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:M49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>O$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:N49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>N$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:N49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:N49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>P$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:O49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>O$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:O49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:O49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Q$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:P49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>P$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:P49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:P49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>R$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Q49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Q$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Q49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Q49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>S$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:R49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>R$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:R49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:R49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>T$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:S49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>S$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:S49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:S49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>U$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:T49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>T$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:T49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:T49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>V$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:U49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>U$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:U49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:U49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>W$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:V49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>V$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:V49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:V49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>X$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:W49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>W$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:W49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:W49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Y$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:X49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>X$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:X49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:X49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>Z$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Y49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Y$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Y49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Y49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AA$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Z49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>Z$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:Z49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:Z49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AB$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AA49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AA$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AA49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AA49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AC$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AB49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AB$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AB49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AB49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AD$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AC49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AC$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AC49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AC49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AE$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AD49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AD$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AD49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AD49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AF$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AE49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AE$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AE49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AE49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AG$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AF49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AF$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AF49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AF49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AH$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AG49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AG$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AG49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AG49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AI$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AH49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AH$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AH49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AH49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AJ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AI49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AI$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AI49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AI49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AK$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AJ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AJ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AL$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AK49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AK$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AK49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AK49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AM$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AL49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AL$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AL49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AL49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AN$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AM49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AM$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AM49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AM49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AO$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AN49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AN$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AN49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AN49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AP$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AO49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AO$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AO49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AO49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AQ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AP49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AP$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AP49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AP49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AR$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AQ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AQ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AS$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AR49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AR$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AR49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AR49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AT$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AS49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AS$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AS49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AS49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AU$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AT49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AT$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AT49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AT49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AV$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AU49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AU$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AU49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AU49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AW$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AV49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AV$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AV49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AV49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AX$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AW49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AW$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AW49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AW49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AY$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AX49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AX$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AX49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AX49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>AZ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AY49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AY$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AY49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AY49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BA$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>AZ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:AZ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BB$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BA49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BA$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BA49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BA49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BC$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BB49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BB$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BB49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BB49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BD$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BC49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BC$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BC49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BC49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BE$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BD49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BD$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BD49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BD49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BF$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BE49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BE$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BE49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BE49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BG$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BF49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BF$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BF49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BF49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BH$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BG49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BG$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BG49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BG49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BI$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BH49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BH$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BH49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BH49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BJ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BI49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BI$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BI49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BI49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BK$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BJ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BJ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BL$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BK49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BK$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BK49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BK49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BM$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BL49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BL$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BL49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BL49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BN$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BM49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BM$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BM49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BM49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BO$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BN49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BN$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BN49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BN49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BP$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BO49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BO$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BO49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BO49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BQ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BP49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BP$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BP49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BP49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BR$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BQ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BQ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BS$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BR49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BR$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BR49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BR49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BT$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BS49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BS$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BS49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BS49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BU$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BT49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BT$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BT49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BT49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BV$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BU49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BU$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BU49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BU49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BW$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BV49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BV$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BV49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BV49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BX$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BW49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BW$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BW49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BW49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BY$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BX49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BX$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BX49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BX49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>BZ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BY49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BY$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BY49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BY49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CA$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BZ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>BZ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:BZ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:BZ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CB$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CA49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CA$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CA49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CA49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CC$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CB49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CB$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CB49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CB49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CD$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CC49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CC$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CC49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CC49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CE$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CD49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CD$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CD49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CD49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CF$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CE49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CE$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CE49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CE49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CG$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CF49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CF$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CF49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CF49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CH$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CG49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CG$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CG49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CG49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CI$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CH49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CH$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CH49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CH49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CJ$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CI49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CI$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CI49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CI49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CK$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CJ49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CJ$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CJ49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CJ49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CL$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CK49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CK$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CK49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CK49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CM$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CL49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CL$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CL49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CL49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CN$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CM49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CM$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CM49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CM49))))","v":0},{"$f":"IF(OFFSET($G39, -$E49, $E49)=\"n/a\",0,IF(OFFSET($G46, -$E49, $E49)=\"SL\",\nIF(OFFSET($G39,-$E49,$E49)+$E49>CO$5,IFERROR((OFFSET($G38,-$E49,$E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CN49)),\nIF(OFFSET($G40,-$E49,$E49)+$E49>CN$5,IFERROR(((OFFSET($G38,-$E49,$E49)-SUM($G49:CN49))*OFFSET($G45, -$E49, $E49)/(OFFSET($G39,-$E49,$E49))),0),OFFSET($G38,-$E49,$E49)-SUM($G49:CN49))))","v":0}]
[null,null,null,null,{"$f":"E49+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E50)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>L$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:K50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>K$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:K50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:K50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>M$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:L50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>L$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:L50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:L50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>N$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:M50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>M$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:M50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:M50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>O$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:N50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>N$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:N50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:N50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>P$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:O50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>O$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:O50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:O50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Q$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:P50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>P$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:P50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:P50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>R$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Q50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Q$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Q50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Q50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>S$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:R50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>R$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:R50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:R50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>T$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:S50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>S$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:S50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:S50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>U$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:T50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>T$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:T50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:T50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>V$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:U50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>U$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:U50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:U50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>W$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:V50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>V$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:V50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:V50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>X$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:W50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>W$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:W50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:W50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Y$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:X50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>X$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:X50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:X50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>Z$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Y50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Y$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Y50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Y50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AA$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Z50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>Z$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:Z50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:Z50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AB$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AA50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AA$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AA50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AA50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AC$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AB50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AB$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AB50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AB50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AD$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AC50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AC$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AC50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AC50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AE$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AD50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AD$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AD50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AD50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AF$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AE50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AE$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AE50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AE50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AG$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AF50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AF$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AF50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AF50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AH$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AG50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AG$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AG50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AG50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AI$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AH50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AH$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AH50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AH50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AJ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AI50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AI$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AI50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AI50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AK$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AJ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AJ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AL$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AK50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AK$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AK50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AK50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AM$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AL50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AL$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AL50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AL50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AN$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AM50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AM$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AM50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AM50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AO$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AN50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AN$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AN50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AN50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AP$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AO50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AO$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AO50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AO50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AQ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AP50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AP$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AP50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AP50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AR$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AQ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AQ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AS$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AR50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AR$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AR50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AR50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AT$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AS50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AS$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AS50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AS50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AU$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AT50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AT$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AT50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AT50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AV$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AU50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AU$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AU50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AU50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AW$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AV50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AV$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AV50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AV50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AX$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AW50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AW$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AW50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AW50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AY$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AX50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AX$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AX50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AX50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>AZ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AY50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AY$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AY50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AY50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BA$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>AZ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:AZ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BB$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BA50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BA$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BA50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BA50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BC$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BB50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BB$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BB50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BB50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BD$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BC50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BC$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BC50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BC50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BE$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BD50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BD$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BD50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BD50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BF$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BE50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BE$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BE50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BE50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BG$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BF50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BF$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BF50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BF50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BH$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BG50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BG$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BG50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BG50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BI$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BH50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BH$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BH50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BH50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BJ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BI50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BI$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BI50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BI50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BK$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BJ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BJ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BL$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BK50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BK$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BK50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BK50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BM$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BL50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BL$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BL50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BL50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BN$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BM50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BM$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BM50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BM50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BO$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BN50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BN$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BN50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BN50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BP$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BO50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BO$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BO50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BO50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BQ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BP50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BP$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BP50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BP50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BR$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BQ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BQ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BS$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BR50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BR$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BR50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BR50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BT$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BS50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BS$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BS50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BS50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BU$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BT50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BT$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BT50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BT50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BV$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BU50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BU$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BU50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BU50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BW$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BV50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BV$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BV50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BV50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BX$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BW50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BW$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BW50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BW50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BY$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BX50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BX$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BX50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BX50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>BZ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BY50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BY$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BY50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BY50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CA$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BZ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>BZ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:BZ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:BZ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CB$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CA50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CA$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CA50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CA50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CC$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CB50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CB$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CB50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CB50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CD$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CC50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CC$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CC50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CC50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CE$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CD50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CD$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CD50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CD50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CF$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CE50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CE$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CE50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CE50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CG$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CF50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CF$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CF50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CF50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CH$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CG50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CG$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CG50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CG50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CI$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CH50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CH$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CH50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CH50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CJ$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CI50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CI$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CI50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CI50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CK$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CJ50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CJ$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CJ50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CJ50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CL$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CK50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CK$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CK50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CK50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CM$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CL50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CL$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CL50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CL50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CN$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CM50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CM$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CM50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CM50))))","v":0},{"$f":"IF(OFFSET($G40, -$E50, $E50)=\"n/a\",0,IF(OFFSET($G47, -$E50, $E50)=\"SL\",\nIF(OFFSET($G40,-$E50,$E50)+$E50>CO$5,IFERROR((OFFSET($G39,-$E50,$E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CN50)),\nIF(OFFSET($G41,-$E50,$E50)+$E50>CN$5,IFERROR(((OFFSET($G39,-$E50,$E50)-SUM($G50:CN50))*OFFSET($G46, -$E50, $E50)/(OFFSET($G40,-$E50,$E50))),0),OFFSET($G39,-$E50,$E50)-SUM($G50:CN50))))","v":0}]
[null,null,null,null,{"$f":"E50+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E51)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>M$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:L51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>L$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:L51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:L51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>N$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:M51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>M$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:M51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:M51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>O$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:N51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>N$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:N51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:N51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>P$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:O51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>O$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:O51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:O51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Q$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:P51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>P$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:P51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:P51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>R$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Q51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Q$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Q51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Q51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>S$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:R51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>R$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:R51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:R51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>T$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:S51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>S$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:S51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:S51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>U$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:T51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>T$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:T51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:T51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>V$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:U51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>U$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:U51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:U51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>W$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:V51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>V$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:V51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:V51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>X$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:W51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>W$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:W51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:W51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Y$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:X51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>X$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:X51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:X51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>Z$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Y51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Y$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Y51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Y51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AA$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Z51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>Z$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:Z51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:Z51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AB$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AA51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AA$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AA51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AA51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AC$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AB51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AB$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AB51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AB51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AD$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AC51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AC$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AC51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AC51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AE$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AD51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AD$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AD51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AD51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AF$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AE51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AE$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AE51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AE51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AG$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AF51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AF$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AF51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AF51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AH$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AG51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AG$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AG51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AG51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AI$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AH51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AH$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AH51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AH51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AJ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AI51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AI$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AI51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AI51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AK$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AJ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AJ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AL$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AK51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AK$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AK51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AK51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AM$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AL51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AL$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AL51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AL51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AN$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AM51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AM$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AM51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AM51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AO$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AN51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AN$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AN51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AN51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AP$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AO51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AO$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AO51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AO51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AQ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AP51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AP$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AP51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AP51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AR$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AQ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AQ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AS$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AR51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AR$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AR51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AR51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AT$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AS51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AS$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AS51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AS51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AU$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AT51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AT$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AT51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AT51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AV$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AU51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AU$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AU51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AU51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AW$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AV51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AV$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AV51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AV51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AX$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AW51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AW$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AW51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AW51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AY$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AX51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AX$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AX51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AX51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>AZ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AY51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AY$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AY51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AY51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BA$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>AZ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:AZ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BB$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BA51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BA$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BA51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BA51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BC$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BB51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BB$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BB51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BB51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BD$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BC51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BC$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BC51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BC51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BE$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BD51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BD$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BD51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BD51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BF$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BE51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BE$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BE51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BE51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BG$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BF51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BF$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BF51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BF51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BH$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BG51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BG$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BG51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BG51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BI$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BH51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BH$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BH51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BH51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BJ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BI51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BI$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BI51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BI51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BK$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BJ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BJ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BL$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BK51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BK$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BK51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BK51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BM$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BL51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BL$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BL51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BL51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BN$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BM51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BM$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BM51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BM51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BO$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BN51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BN$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BN51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BN51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BP$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BO51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BO$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BO51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BO51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BQ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BP51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BP$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BP51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BP51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BR$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BQ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BQ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BS$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BR51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BR$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BR51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BR51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BT$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BS51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BS$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BS51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BS51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BU$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BT51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BT$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BT51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BT51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BV$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BU51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BU$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BU51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BU51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BW$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BV51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BV$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BV51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BV51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BX$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BW51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BW$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BW51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BW51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BY$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BX51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BX$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BX51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BX51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>BZ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BY51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BY$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BY51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BY51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CA$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BZ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>BZ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:BZ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:BZ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CB$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CA51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CA$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CA51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CA51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CC$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CB51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CB$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CB51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CB51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CD$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CC51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CC$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CC51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CC51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CE$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CD51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CD$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CD51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CD51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CF$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CE51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CE$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CE51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CE51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CG$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CF51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CF$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CF51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CF51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CH$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CG51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CG$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CG51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CG51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CI$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CH51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CH$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CH51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CH51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CJ$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CI51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CI$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CI51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CI51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CK$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CJ51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CJ$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CJ51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CJ51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CL$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CK51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CK$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CK51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CK51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CM$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CL51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CL$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CL51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CL51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CN$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CM51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CM$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CM51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CM51))))","v":0},{"$f":"IF(OFFSET($G41, -$E51, $E51)=\"n/a\",0,IF(OFFSET($G48, -$E51, $E51)=\"SL\",\nIF(OFFSET($G41,-$E51,$E51)+$E51>CO$5,IFERROR((OFFSET($G40,-$E51,$E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CN51)),\nIF(OFFSET($G42,-$E51,$E51)+$E51>CN$5,IFERROR(((OFFSET($G40,-$E51,$E51)-SUM($G51:CN51))*OFFSET($G47, -$E51, $E51)/(OFFSET($G41,-$E51,$E51))),0),OFFSET($G40,-$E51,$E51)-SUM($G51:CN51))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E47)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>I$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:H54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>H$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:H54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:H54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>J$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:I54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>I$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:I54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:I54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>K$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:J54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>J$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:J54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:J54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>L$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:K54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>K$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:K54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:K54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>M$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:L54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>L$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:L54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:L54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>N$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:M54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>M$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:M54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:M54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>O$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:N54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>N$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:N54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:N54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>P$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:O54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>O$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:O54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:O54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Q$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:P54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>P$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:P54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:P54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>R$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Q54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Q$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Q54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Q54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>S$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:R54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>R$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:R54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:R54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>T$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:S54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>S$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:S54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:S54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>U$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:T54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>T$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:T54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:T54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>V$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:U54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>U$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:U54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:U54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>W$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:V54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>V$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:V54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:V54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>X$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:W54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>W$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:W54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:W54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Y$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:X54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>X$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:X54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:X54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>Z$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Y54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Y$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Y54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Y54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AA$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:Z54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>Z$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:Z54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:Z54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AB$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AA54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AA$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AA54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AA54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AC$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AB54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AB$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AB54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AB54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AD$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AC54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AC$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AC54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AC54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AE$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AD54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AD$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AD54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AD54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AF$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AE54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AE$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AE54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AE54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AG$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AF54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AF$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AF54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AF54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AH$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AG54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AG$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AG54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AG54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AI$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AH54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AH$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AH54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AH54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AJ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AI54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AI$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AI54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AI54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AK$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AJ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AJ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AL$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AK54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AK$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AK54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AK54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AM$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AL54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AL$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AL54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AL54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AN$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AM54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AM$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AM54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AM54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AO$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AN54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AN$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AN54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AN54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AP$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AO54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AO$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AO54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AO54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AQ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AP54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AP$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AP54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AP54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AR$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AQ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AQ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AS$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AR54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AR$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AR54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AR54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AT$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AS54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AS$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AS54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AS54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AU$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AT54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AT$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AT54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AT54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AV$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AU54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AU$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AU54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AU54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AW$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AV54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AV$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AV54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AV54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AX$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AW54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AW$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AW54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AW54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AY$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AX54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AX$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AX54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AX54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>AZ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AY54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AY$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AY54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AY54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BA$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>AZ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:AZ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BB$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BA54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BA$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BA54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BA54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BC$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BB54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BB$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BB54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BB54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BD$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BC54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BC$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BC54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BC54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BE$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BD54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BD$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BD54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BD54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BF$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BE54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BE$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BE54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BE54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BG$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BF54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BF$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BF54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BF54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BH$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BG54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BG$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BG54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BG54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BI$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BH54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BH$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BH54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BH54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BJ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BI54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BI$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BI54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BI54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BK$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BJ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BJ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BL$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BK54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BK$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BK54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BK54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BM$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BL54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BL$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BL54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BL54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BN$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BM54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BM$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BM54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BM54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BO$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BN54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BN$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BN54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BN54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BP$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BO54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BO$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BO54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BO54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BQ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BP54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BP$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BP54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BP54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BR$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BQ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BQ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BS$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BR54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BR$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BR54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BR54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BT$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BS54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BS$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BS54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BS54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BU$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BT54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BT$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BT54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BT54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BV$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BU54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BU$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BU54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BU54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BW$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BV54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BV$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BV54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BV54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BX$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BW54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BW$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BW54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BW54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BY$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BX54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BX$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BX54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BX54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>BZ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BY54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BY$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BY54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BY54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CA$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:BZ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>BZ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:BZ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:BZ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CB$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CA54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CA$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CA54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CA54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CC$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CB54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CB$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CB54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CB54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CD$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CC54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CC$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CC54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CC54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CE$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CD54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CD$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CD54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CD54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CF$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CE54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CE$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CE54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CE54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CG$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CF54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CF$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CF54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CF54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CH$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CG54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CG$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CG54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CG54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CI$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CH54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CH$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CH54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CH54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CJ$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CI54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CI$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CI54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CI54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CK$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CJ54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CJ$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CJ54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CJ54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CL$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CK54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CK$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CK54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CK54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CM$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CL54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CL$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CL54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CL54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CN$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CM54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CM$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CM54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CM54))))","v":0},{"$f":"IF(OFFSET($G40, -$E46, $E47)=\"n/a\", 0, IF(OFFSET($G43, -$E46, $E47)=\"SL\",\nIF(OFFSET($G40, -$E46, $E47)+$E47>CO$5, IFERROR((OFFSET($G39, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))), 0), OFFSET($G39, -$E46, $E47)-SUM($G54:CN54)),\nIF(OFFSET($G41, -$E46, $E47)+$E47>CN$5, IFERROR(((OFFSET($G39, -$E46, $E47)-SUM($G54:CN54))*OFFSET($G42, -$E46, $E47)/(OFFSET($G40, -$E46, $E47))),0), OFFSET($G39, -$E46, $E47)-SUM($G54:CN54))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E48)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>J$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:I55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>I$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:I55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:I55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>K$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:J55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>J$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:J55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:J55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>L$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:K55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>K$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:K55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:K55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>M$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:L55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>L$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:L55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:L55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>N$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:M55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>M$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:M55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:M55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>O$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:N55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>N$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:N55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:N55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>P$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:O55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>O$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:O55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:O55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Q$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:P55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>P$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:P55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:P55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>R$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Q55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Q$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Q55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Q55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>S$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:R55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>R$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:R55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:R55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>T$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:S55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>S$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:S55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:S55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>U$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:T55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>T$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:T55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:T55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>V$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:U55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>U$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:U55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:U55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>W$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:V55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>V$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:V55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:V55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>X$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:W55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>W$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:W55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:W55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Y$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:X55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>X$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:X55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:X55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>Z$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Y55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Y$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Y55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Y55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AA$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:Z55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>Z$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:Z55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:Z55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AB$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AA55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AA$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AA55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AA55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AC$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AB55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AB$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AB55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AB55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AD$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AC55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AC$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AC55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AC55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AE$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AD55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AD$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AD55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AD55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AF$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AE55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AE$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AE55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AE55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AG$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AF55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AF$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AF55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AF55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AH$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AG55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AG$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AG55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AG55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AI$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AH55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AH$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AH55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AH55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AJ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AI55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AI$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AI55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AI55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AK$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AJ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AJ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AL$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AK55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AK$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AK55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AK55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AM$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AL55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AL$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AL55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AL55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AN$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AM55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AM$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AM55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AM55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AO$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AN55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AN$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AN55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AN55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AP$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AO55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AO$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AO55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AO55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AQ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AP55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AP$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AP55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AP55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AR$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AQ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AQ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AS$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AR55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AR$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AR55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AR55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AT$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AS55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AS$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AS55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AS55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AU$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AT55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AT$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AT55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AT55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AV$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AU55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AU$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AU55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AU55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AW$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AV55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AV$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AV55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AV55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AX$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AW55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AW$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AW55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AW55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AY$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AX55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AX$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AX55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AX55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>AZ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AY55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AY$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AY55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AY55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BA$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>AZ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:AZ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BB$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BA55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BA$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BA55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BA55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BC$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BB55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BB$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BB55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BB55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BD$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BC55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BC$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BC55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BC55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BE$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BD55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BD$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BD55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BD55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BF$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BE55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BE$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BE55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BE55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BG$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BF55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BF$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BF55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BF55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BH$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BG55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BG$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BG55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BG55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BI$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BH55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BH$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BH55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BH55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BJ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BI55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BI$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BI55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BI55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BK$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BJ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BJ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BL$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BK55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BK$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BK55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BK55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BM$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BL55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BL$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BL55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BL55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BN$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BM55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BM$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BM55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BM55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BO$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BN55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BN$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BN55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BN55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BP$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BO55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BO$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BO55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BO55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BQ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BP55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BP$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BP55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BP55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BR$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BQ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BQ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BS$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BR55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BR$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BR55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BR55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BT$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BS55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BS$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BS55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BS55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BU$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BT55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BT$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BT55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BT55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BV$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BU55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BU$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BU55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BU55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BW$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BV55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BV$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BV55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BV55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BX$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BW55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BW$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BW55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BW55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BY$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BX55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BX$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BX55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BX55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>BZ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BY55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BY$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BY55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BY55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CA$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:BZ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>BZ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:BZ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:BZ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CB$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CA55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CA$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CA55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CA55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CC$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CB55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CB$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CB55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CB55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CD$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CC55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CC$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CC55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CC55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CE$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CD55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CD$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CD55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CD55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CF$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CE55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CE$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CE55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CE55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CG$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CF55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CF$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CF55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CF55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CH$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CG55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CG$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CG55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CG55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CI$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CH55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CH$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CH55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CH55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CJ$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CI55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CI$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CI55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CI55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CK$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CJ55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CJ$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CJ55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CJ55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CL$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CK55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CK$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CK55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CK55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CM$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CL55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CL$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CL55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CL55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CN$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CM55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CM$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CM55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CM55))))","v":0},{"$f":"IF(OFFSET($G41, -$E47, $E48)=\"n/a\", 0, IF(OFFSET($G44, -$E47, $E48)=\"SL\",\nIF(OFFSET($G41, -$E47, $E48)+$E48>CO$5, IFERROR((OFFSET($G40, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))), 0), OFFSET($G40, -$E47, $E48)-SUM($G55:CN55)),\nIF(OFFSET($G42, -$E47, $E48)+$E48>CN$5, IFERROR(((OFFSET($G40, -$E47, $E48)-SUM($G55:CN55))*OFFSET($G43, -$E47, $E48)/(OFFSET($G41, -$E47, $E48))),0), OFFSET($G40, -$E47, $E48)-SUM($G55:CN55))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E49)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>K$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:J56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>J$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:J56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:J56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>L$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:K56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>K$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:K56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:K56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>M$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:L56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>L$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:L56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:L56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>N$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:M56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>M$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:M56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:M56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>O$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:N56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>N$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:N56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:N56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>P$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:O56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>O$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:O56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:O56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Q$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:P56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>P$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:P56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:P56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>R$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Q56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Q$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Q56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Q56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>S$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:R56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>R$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:R56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:R56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>T$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:S56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>S$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:S56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:S56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>U$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:T56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>T$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:T56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:T56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>V$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:U56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>U$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:U56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:U56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>W$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:V56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>V$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:V56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:V56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>X$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:W56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>W$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:W56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:W56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Y$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:X56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>X$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:X56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:X56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>Z$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Y56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Y$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Y56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Y56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AA$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:Z56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>Z$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:Z56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:Z56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AB$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AA56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AA$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AA56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AA56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AC$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AB56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AB$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AB56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AB56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AD$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AC56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AC$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AC56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AC56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AE$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AD56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AD$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AD56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AD56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AF$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AE56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AE$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AE56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AE56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AG$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AF56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AF$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AF56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AF56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AH$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AG56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AG$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AG56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AG56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AI$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AH56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AH$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AH56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AH56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AJ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AI56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AI$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AI56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AI56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AK$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AJ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AJ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AL$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AK56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AK$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AK56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AK56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AM$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AL56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AL$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AL56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AL56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AN$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AM56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AM$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AM56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AM56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AO$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AN56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AN$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AN56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AN56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AP$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AO56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AO$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AO56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AO56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AQ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AP56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AP$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AP56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AP56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AR$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AQ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AQ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AS$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AR56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AR$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AR56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AR56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AT$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AS56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AS$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AS56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AS56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AU$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AT56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AT$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AT56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AT56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AV$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AU56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AU$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AU56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AU56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AW$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AV56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AV$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AV56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AV56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AX$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AW56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AW$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AW56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AW56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AY$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AX56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AX$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AX56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AX56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>AZ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AY56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AY$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AY56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AY56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BA$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>AZ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:AZ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BB$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BA56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BA$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BA56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BA56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BC$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BB56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BB$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BB56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BB56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BD$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BC56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BC$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BC56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BC56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BE$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BD56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BD$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BD56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BD56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BF$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BE56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BE$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BE56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BE56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BG$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BF56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BF$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BF56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BF56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BH$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BG56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BG$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BG56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BG56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BI$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BH56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BH$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BH56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BH56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BJ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BI56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BI$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BI56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BI56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BK$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BJ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BJ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BL$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BK56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BK$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BK56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BK56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BM$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BL56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BL$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BL56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BL56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BN$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BM56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BM$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BM56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BM56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BO$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BN56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BN$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BN56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BN56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BP$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BO56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BO$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BO56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BO56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BQ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BP56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BP$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BP56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BP56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BR$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BQ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BQ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BS$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BR56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BR$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BR56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BR56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BT$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BS56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BS$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BS56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BS56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BU$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BT56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BT$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BT56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BT56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BV$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BU56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BU$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BU56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BU56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BW$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BV56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BV$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BV56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BV56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BX$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BW56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BW$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BW56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BW56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BY$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BX56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BX$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BX56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BX56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>BZ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BY56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BY$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BY56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BY56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CA$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:BZ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>BZ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:BZ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:BZ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CB$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CA56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CA$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CA56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CA56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CC$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CB56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CB$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CB56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CB56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CD$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CC56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CC$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CC56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CC56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CE$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CD56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CD$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CD56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CD56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CF$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CE56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CE$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CE56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CE56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CG$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CF56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CF$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CF56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CF56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CH$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CG56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CG$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CG56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CG56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CI$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CH56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CH$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CH56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CH56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CJ$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CI56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CI$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CI56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CI56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CK$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CJ56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CJ$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CJ56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CJ56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CL$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CK56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CK$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CK56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CK56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CM$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CL56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CL$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CL56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CL56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CN$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CM56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CM$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CM56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CM56))))","v":0},{"$f":"IF(OFFSET($G42, -$E48, $E49)=\"n/a\", 0, IF(OFFSET($G45, -$E48, $E49)=\"SL\",\nIF(OFFSET($G42, -$E48, $E49)+$E49>CO$5, IFERROR((OFFSET($G41, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))), 0), OFFSET($G41, -$E48, $E49)-SUM($G56:CN56)),\nIF(OFFSET($G43, -$E48, $E49)+$E49>CN$5, IFERROR(((OFFSET($G41, -$E48, $E49)-SUM($G56:CN56))*OFFSET($G44, -$E48, $E49)/(OFFSET($G42, -$E48, $E49))),0), OFFSET($G41, -$E48, $E49)-SUM($G56:CN56))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E50)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>L$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:K57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>K$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:K57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:K57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>M$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:L57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>L$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:L57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:L57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>N$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:M57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>M$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:M57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:M57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>O$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:N57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>N$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:N57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:N57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>P$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:O57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>O$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:O57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:O57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Q$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:P57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>P$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:P57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:P57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>R$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Q57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Q$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Q57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Q57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>S$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:R57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>R$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:R57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:R57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>T$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:S57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>S$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:S57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:S57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>U$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:T57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>T$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:T57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:T57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>V$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:U57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>U$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:U57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:U57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>W$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:V57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>V$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:V57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:V57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>X$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:W57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>W$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:W57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:W57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Y$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:X57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>X$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:X57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:X57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>Z$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Y57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Y$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Y57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Y57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AA$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:Z57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>Z$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:Z57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:Z57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AB$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AA57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AA$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AA57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AA57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AC$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AB57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AB$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AB57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AB57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AD$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AC57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AC$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AC57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AC57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AE$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AD57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AD$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AD57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AD57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AF$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AE57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AE$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AE57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AE57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AG$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AF57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AF$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AF57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AF57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AH$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AG57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AG$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AG57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AG57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AI$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AH57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AH$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AH57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AH57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AJ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AI57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AI$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AI57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AI57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AK$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AJ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AJ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AL$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AK57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AK$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AK57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AK57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AM$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AL57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AL$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AL57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AL57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AN$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AM57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AM$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AM57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AM57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AO$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AN57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AN$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AN57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AN57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AP$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AO57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AO$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AO57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AO57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AQ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AP57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AP$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AP57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AP57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AR$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AQ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AQ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AS$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AR57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AR$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AR57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AR57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AT$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AS57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AS$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AS57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AS57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AU$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AT57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AT$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AT57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AT57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AV$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AU57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AU$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AU57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AU57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AW$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AV57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AV$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AV57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AV57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AX$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AW57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AW$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AW57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AW57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AY$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AX57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AX$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AX57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AX57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>AZ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AY57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AY$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AY57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AY57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BA$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>AZ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:AZ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BB$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BA57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BA$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BA57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BA57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BC$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BB57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BB$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BB57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BB57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BD$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BC57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BC$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BC57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BC57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BE$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BD57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BD$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BD57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BD57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BF$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BE57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BE$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BE57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BE57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BG$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BF57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BF$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BF57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BF57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BH$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BG57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BG$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BG57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BG57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BI$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BH57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BH$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BH57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BH57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BJ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BI57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BI$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BI57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BI57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BK$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BJ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BJ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BL$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BK57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BK$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BK57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BK57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BM$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BL57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BL$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BL57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BL57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BN$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BM57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BM$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BM57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BM57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BO$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BN57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BN$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BN57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BN57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BP$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BO57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BO$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BO57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BO57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BQ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BP57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BP$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BP57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BP57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BR$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BQ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BQ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BS$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BR57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BR$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BR57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BR57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BT$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BS57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BS$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BS57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BS57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BU$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BT57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BT$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BT57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BT57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BV$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BU57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BU$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BU57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BU57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BW$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BV57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BV$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BV57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BV57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BX$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BW57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BW$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BW57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BW57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BY$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BX57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BX$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BX57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BX57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>BZ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BY57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BY$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BY57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BY57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CA$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:BZ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>BZ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:BZ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:BZ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CB$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CA57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CA$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CA57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CA57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CC$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CB57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CB$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CB57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CB57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CD$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CC57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CC$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CC57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CC57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CE$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CD57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CD$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CD57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CD57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CF$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CE57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CE$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CE57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CE57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CG$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CF57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CF$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CF57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CF57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CH$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CG57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CG$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CG57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CG57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CI$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CH57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CH$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CH57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CH57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CJ$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CI57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CI$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CI57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CI57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CK$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CJ57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CJ$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CJ57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CJ57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CL$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CK57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CK$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CK57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CK57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CM$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CL57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CL$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CL57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CL57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CN$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CM57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CM$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CM57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CM57))))","v":0},{"$f":"IF(OFFSET($G43, -$E49, $E50)=\"n/a\", 0, IF(OFFSET($G46, -$E49, $E50)=\"SL\",\nIF(OFFSET($G43, -$E49, $E50)+$E50>CO$5, IFERROR((OFFSET($G42, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))), 0), OFFSET($G42, -$E49, $E50)-SUM($G57:CN57)),\nIF(OFFSET($G44, -$E49, $E50)+$E50>CN$5, IFERROR(((OFFSET($G42, -$E49, $E50)-SUM($G57:CN57))*OFFSET($G45, -$E49, $E50)/(OFFSET($G43, -$E49, $E50))),0), OFFSET($G42, -$E49, $E50)-SUM($G57:CN57))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E51)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>M$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:L58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>L$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:L58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:L58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>N$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:M58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>M$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:M58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:M58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>O$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:N58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>N$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:N58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:N58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>P$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:O58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>O$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:O58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:O58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Q$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:P58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>P$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:P58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:P58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>R$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Q58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Q$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Q58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Q58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>S$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:R58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>R$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:R58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:R58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>T$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:S58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>S$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:S58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:S58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>U$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:T58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>T$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:T58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:T58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>V$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:U58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>U$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:U58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:U58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>W$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:V58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>V$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:V58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:V58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>X$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:W58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>W$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:W58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:W58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Y$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:X58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>X$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:X58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:X58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>Z$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Y58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Y$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Y58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Y58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AA$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:Z58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>Z$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:Z58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:Z58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AB$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AA58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AA$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AA58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AA58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AC$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AB58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AB$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AB58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AB58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AD$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AC58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AC$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AC58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AC58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AE$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AD58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AD$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AD58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AD58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AF$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AE58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AE$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AE58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AE58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AG$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AF58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AF$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AF58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AF58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AH$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AG58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AG$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AG58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AG58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AI$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AH58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AH$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AH58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AH58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AJ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AI58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AI$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AI58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AI58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AK$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AJ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AJ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AL$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AK58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AK$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AK58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AK58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AM$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AL58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AL$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AL58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AL58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AN$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AM58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AM$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AM58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AM58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AO$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AN58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AN$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AN58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AN58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AP$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AO58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AO$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AO58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AO58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AQ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AP58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AP$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AP58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AP58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AR$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AQ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AQ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AS$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AR58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AR$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AR58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AR58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AT$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AS58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AS$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AS58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AS58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AU$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AT58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AT$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AT58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AT58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AV$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AU58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AU$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AU58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AU58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AW$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AV58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AV$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AV58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AV58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AX$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AW58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AW$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AW58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AW58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AY$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AX58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AX$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AX58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AX58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>AZ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AY58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AY$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AY58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AY58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BA$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>AZ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:AZ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BB$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BA58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BA$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BA58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BA58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BC$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BB58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BB$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BB58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BB58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BD$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BC58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BC$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BC58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BC58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BE$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BD58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BD$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BD58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BD58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BF$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BE58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BE$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BE58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BE58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BG$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BF58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BF$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BF58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BF58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BH$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BG58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BG$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BG58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BG58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BI$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BH58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BH$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BH58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BH58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BJ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BI58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BI$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BI58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BI58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BK$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BJ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BJ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BL$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BK58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BK$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BK58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BK58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BM$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BL58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BL$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BL58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BL58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BN$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BM58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BM$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BM58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BM58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BO$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BN58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BN$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BN58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BN58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BP$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BO58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BO$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BO58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BO58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BQ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BP58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BP$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BP58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BP58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BR$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BQ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BQ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BS$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BR58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BR$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BR58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BR58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BT$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BS58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BS$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BS58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BS58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BU$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BT58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BT$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BT58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BT58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BV$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BU58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BU$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BU58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BU58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BW$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BV58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BV$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BV58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BV58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BX$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BW58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BW$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BW58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BW58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BY$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BX58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BX$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BX58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BX58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>BZ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BY58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BY$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BY58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BY58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CA$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:BZ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>BZ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:BZ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:BZ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CB$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CA58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CA$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CA58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CA58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CC$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CB58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CB$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CB58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CB58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CD$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CC58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CC$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CC58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CC58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CE$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CD58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CD$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CD58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CD58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CF$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CE58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CE$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CE58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CE58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CG$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CF58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CF$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CF58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CF58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CH$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CG58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CG$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CG58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CG58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CI$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CH58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CH$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CH58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CH58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CJ$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CI58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CI$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CI58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CI58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CK$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CJ58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CJ$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CJ58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CJ58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CL$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CK58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CK$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CK58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CK58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CM$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CL58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CL$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CL58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CL58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CN$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CM58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CM$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CM58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CM58))))","v":0},{"$f":"IF(OFFSET($G44, -$E50, $E51)=\"n/a\", 0, IF(OFFSET($G47, -$E50, $E51)=\"SL\",\nIF(OFFSET($G44, -$E50, $E51)+$E51>CO$5, IFERROR((OFFSET($G43, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))), 0), OFFSET($G43, -$E50, $E51)-SUM($G58:CN58)),\nIF(OFFSET($G45, -$E50, $E51)+$E51>CN$5, IFERROR(((OFFSET($G43, -$E50, $E51)-SUM($G58:CN58))*OFFSET($G46, -$E50, $E51)/(OFFSET($G44, -$E50, $E51))),0), OFFSET($G43, -$E50, $E51)-SUM($G58:CN58))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F34&\" - tax depreciation\"","v":"Compressors - tax depreciation"},null,{"$f":"SUM(H46:H59)+H38","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R46:R59)+R38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN46:AN59)+AN38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT46:BT59)+BT38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E63","v":"Asset class 3"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E63, 'TAB input'!$D$18:$D$67, 0))","v":"Meter Station "}]
[null,null,null,null,{"$f":"E35+1","v":3},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E63)","v":11.478482766042106},{"$f":"INDEX('TAB input'!H$18:H$67, $E63)-INDEX('TAB input'!H$72:H$121, $E63)-INDEX('TAB input'!H$126:H$175, $E63)","v":2.2117573999999998},{"$f":"INDEX('TAB input'!I$18:I$67, $E63)-INDEX('TAB input'!I$72:I$121, $E63)-INDEX('TAB input'!I$126:I$175, $E63)","v":0.75432979},{"$f":"INDEX('TAB input'!J$18:J$67, $E63)-INDEX('TAB input'!J$72:J$121, $E63)-INDEX('TAB input'!J$126:J$175, $E63)","v":-1.637E-3},{"$f":"INDEX('TAB input'!K$18:K$67, $E63)-INDEX('TAB input'!K$72:K$121, $E63)-INDEX('TAB input'!K$126:K$175, $E63)","v":0.4660323291697282},{"$f":"INDEX('TAB input'!L$18:L$67, $E63)-INDEX('TAB input'!L$72:L$121, $E63)-INDEX('TAB input'!L$126:L$175, $E63)","v":0.56921967000000007},{"$f":"INDEX('TAB input'!M$18:M$67, $E63)-INDEX('TAB input'!M$72:M$121, $E63)-INDEX('TAB input'!M$126:M$175, $E63)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E63)-INDEX('TAB input'!N$72:N$121, $E63)-INDEX('TAB input'!N$126:N$175, $E63)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E63)-INDEX('TAB input'!O$72:O$121, $E63)-INDEX('TAB input'!O$126:O$175, $E63)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E63)-INDEX('TAB input'!P$72:P$121, $E63)-INDEX('TAB input'!P$126:P$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E63)-INDEX('TAB input'!Q$72:Q$121, $E63)-INDEX('TAB input'!Q$126:Q$175, $E63)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E63)-INDEX('TAB input'!R$72:R$121, $E63)-INDEX('TAB input'!R$126:R$175, $E63)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E63)-INDEX('TAB input'!S$72:S$121, $E63)-INDEX('TAB input'!S$126:S$175, $E63)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E63)-INDEX('TAB input'!T$72:T$121, $E63)-INDEX('TAB input'!T$126:T$175, $E63)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E63)-INDEX('TAB input'!U$72:U$121, $E63)-INDEX('TAB input'!U$126:U$175, $E63)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E63)-INDEX('TAB input'!V$72:V$121, $E63)-INDEX('TAB input'!V$126:V$175, $E63)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E63)-INDEX('TAB input'!W$72:W$121, $E63)-INDEX('TAB input'!W$126:W$175, $E63)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E63)-INDEX('TAB input'!X$72:X$121, $E63)-INDEX('TAB input'!X$126:X$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E63)-INDEX('TAB input'!Y$72:Y$121, $E63)-INDEX('TAB input'!Y$126:Y$175, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E63)-INDEX('TAB input'!Z$72:Z$121, $E63)-INDEX('TAB input'!Z$126:Z$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E63)-INDEX('TAB input'!AA$72:AA$121, $E63)-INDEX('TAB input'!AA$126:AA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E63)-INDEX('TAB input'!AB$72:AB$121, $E63)-INDEX('TAB input'!AB$126:AB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E63)-INDEX('TAB input'!AC$72:AC$121, $E63)-INDEX('TAB input'!AC$126:AC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E63)-INDEX('TAB input'!AD$72:AD$121, $E63)-INDEX('TAB input'!AD$126:AD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E63)-INDEX('TAB input'!AE$72:AE$121, $E63)-INDEX('TAB input'!AE$126:AE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E63)-INDEX('TAB input'!AF$72:AF$121, $E63)-INDEX('TAB input'!AF$126:AF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E63)-INDEX('TAB input'!AG$72:AG$121, $E63)-INDEX('TAB input'!AG$126:AG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E63)-INDEX('TAB input'!AH$72:AH$121, $E63)-INDEX('TAB input'!AH$126:AH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E63)-INDEX('TAB input'!AI$72:AI$121, $E63)-INDEX('TAB input'!AI$126:AI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E63)-INDEX('TAB input'!AJ$72:AJ$121, $E63)-INDEX('TAB input'!AJ$126:AJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E63)-INDEX('TAB input'!AK$72:AK$121, $E63)-INDEX('TAB input'!AK$126:AK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E63)-INDEX('TAB input'!AL$72:AL$121, $E63)-INDEX('TAB input'!AL$126:AL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E63)-INDEX('TAB input'!AM$72:AM$121, $E63)-INDEX('TAB input'!AM$126:AM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E63)-INDEX('TAB input'!AN$72:AN$121, $E63)-INDEX('TAB input'!AN$126:AN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E63)-INDEX('TAB input'!AO$72:AO$121, $E63)-INDEX('TAB input'!AO$126:AO$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E63)-INDEX('TAB input'!AP$72:AP$121, $E63)-INDEX('TAB input'!AP$126:AP$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E63)-INDEX('TAB input'!AQ$72:AQ$121, $E63)-INDEX('TAB input'!AQ$126:AQ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E63)-INDEX('TAB input'!AR$72:AR$121, $E63)-INDEX('TAB input'!AR$126:AR$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E63)-INDEX('TAB input'!AS$72:AS$121, $E63)-INDEX('TAB input'!AS$126:AS$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E63)-INDEX('TAB input'!AT$72:AT$121, $E63)-INDEX('TAB input'!AT$126:AT$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E63)-INDEX('TAB input'!AU$72:AU$121, $E63)-INDEX('TAB input'!AU$126:AU$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E63)-INDEX('TAB input'!AV$72:AV$121, $E63)-INDEX('TAB input'!AV$126:AV$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E63)-INDEX('TAB input'!AW$72:AW$121, $E63)-INDEX('TAB input'!AW$126:AW$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E63)-INDEX('TAB input'!AX$72:AX$121, $E63)-INDEX('TAB input'!AX$126:AX$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E63)-INDEX('TAB input'!AY$72:AY$121, $E63)-INDEX('TAB input'!AY$126:AY$175, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E63)-INDEX('TAB input'!AZ$72:AZ$121, $E63)-INDEX('TAB input'!AZ$126:AZ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E63)-INDEX('TAB input'!BA$72:BA$121, $E63)-INDEX('TAB input'!BA$126:BA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E63)-INDEX('TAB input'!BB$72:BB$121, $E63)-INDEX('TAB input'!BB$126:BB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E63)-INDEX('TAB input'!BC$72:BC$121, $E63)-INDEX('TAB input'!BC$126:BC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E63)-INDEX('TAB input'!BD$72:BD$121, $E63)-INDEX('TAB input'!BD$126:BD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E63)-INDEX('TAB input'!BE$72:BE$121, $E63)-INDEX('TAB input'!BE$126:BE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E63)-INDEX('TAB input'!BF$72:BF$121, $E63)-INDEX('TAB input'!BF$126:BF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E63)-INDEX('TAB input'!BG$72:BG$121, $E63)-INDEX('TAB input'!BG$126:BG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E63)-INDEX('TAB input'!BH$72:BH$121, $E63)-INDEX('TAB input'!BH$126:BH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E63)-INDEX('TAB input'!BI$72:BI$121, $E63)-INDEX('TAB input'!BI$126:BI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E63)-INDEX('TAB input'!BJ$72:BJ$121, $E63)-INDEX('TAB input'!BJ$126:BJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E63)-INDEX('TAB input'!BK$72:BK$121, $E63)-INDEX('TAB input'!BK$126:BK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E63)-INDEX('TAB input'!BL$72:BL$121, $E63)-INDEX('TAB input'!BL$126:BL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E63)-INDEX('TAB input'!BM$72:BM$121, $E63)-INDEX('TAB input'!BM$126:BM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E63)-INDEX('TAB input'!BN$72:BN$121, $E63)-INDEX('TAB input'!BN$126:BN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E63)-INDEX('TAB input'!BO$72:BO$121, $E63)-INDEX('TAB input'!BO$126:BO$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E63)-INDEX('TAB input'!BP$72:BP$121, $E63)-INDEX('TAB input'!BP$126:BP$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E63)-INDEX('TAB input'!BQ$72:BQ$121, $E63)-INDEX('TAB input'!BQ$126:BQ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E63)-INDEX('TAB input'!BR$72:BR$121, $E63)-INDEX('TAB input'!BR$126:BR$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E63)-INDEX('TAB input'!BS$72:BS$121, $E63)-INDEX('TAB input'!BS$126:BS$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E63)-INDEX('TAB input'!BT$72:BT$121, $E63)-INDEX('TAB input'!BT$126:BT$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E63)-INDEX('TAB input'!BU$72:BU$121, $E63)-INDEX('TAB input'!BU$126:BU$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E63)-INDEX('TAB input'!BV$72:BV$121, $E63)-INDEX('TAB input'!BV$126:BV$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E63)-INDEX('TAB input'!BW$72:BW$121, $E63)-INDEX('TAB input'!BW$126:BW$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E63)-INDEX('TAB input'!BX$72:BX$121, $E63)-INDEX('TAB input'!BX$126:BX$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E63)-INDEX('TAB input'!BY$72:BY$121, $E63)-INDEX('TAB input'!BY$126:BY$175, $E63)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E63)-INDEX('TAB input'!BZ$72:BZ$121, $E63)-INDEX('TAB input'!BZ$126:BZ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E63)-INDEX('TAB input'!CA$72:CA$121, $E63)-INDEX('TAB input'!CA$126:CA$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E63)-INDEX('TAB input'!CB$72:CB$121, $E63)-INDEX('TAB input'!CB$126:CB$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E63)-INDEX('TAB input'!CC$72:CC$121, $E63)-INDEX('TAB input'!CC$126:CC$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E63)-INDEX('TAB input'!CD$72:CD$121, $E63)-INDEX('TAB input'!CD$126:CD$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E63)-INDEX('TAB input'!CE$72:CE$121, $E63)-INDEX('TAB input'!CE$126:CE$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E63)-INDEX('TAB input'!CF$72:CF$121, $E63)-INDEX('TAB input'!CF$126:CF$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E63)-INDEX('TAB input'!CG$72:CG$121, $E63)-INDEX('TAB input'!CG$126:CG$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E63)-INDEX('TAB input'!CH$72:CH$121, $E63)-INDEX('TAB input'!CH$126:CH$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E63)-INDEX('TAB input'!CI$72:CI$121, $E63)-INDEX('TAB input'!CI$126:CI$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E63)-INDEX('TAB input'!CJ$72:CJ$121, $E63)-INDEX('TAB input'!CJ$126:CJ$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E63)-INDEX('TAB input'!CK$72:CK$121, $E63)-INDEX('TAB input'!CK$126:CK$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E63)-INDEX('TAB input'!CL$72:CL$121, $E63)-INDEX('TAB input'!CL$126:CL$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E63)-INDEX('TAB input'!CM$72:CM$121, $E63)-INDEX('TAB input'!CM$126:CM$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E63)-INDEX('TAB input'!CN$72:CN$121, $E63)-INDEX('TAB input'!CN$126:CN$175, $E63)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E63)-INDEX('TAB input'!CO$72:CO$121, $E63)-INDEX('TAB input'!CO$126:CO$175, $E63)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E63)=\"\", IF($G63=0, 0, F64), INDEX('TAB input'!$G$180:$G$229, $E63))","v":15.329160418690115},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E63)=\"\", G64, INDEX('TAB input'!H$180:H$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E63)=\"\", H64, INDEX('TAB input'!I$180:I$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E63)=\"\", I64, INDEX('TAB input'!J$180:J$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E63)=\"\", J64, INDEX('TAB input'!K$180:K$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E63)=\"\", K64, INDEX('TAB input'!L$180:L$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E63)=\"\", L64, INDEX('TAB input'!M$180:M$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E63)=\"\", M64, INDEX('TAB input'!N$180:N$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E63)=\"\", N64, INDEX('TAB input'!O$180:O$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E63)=\"\", O64, INDEX('TAB input'!P$180:P$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E63)=\"\", P64, INDEX('TAB input'!Q$180:Q$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E63)=\"\", Q64, INDEX('TAB input'!R$180:R$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E63)=\"\", R64, INDEX('TAB input'!S$180:S$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E63)=\"\", S64, INDEX('TAB input'!T$180:T$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E63)=\"\", T64, INDEX('TAB input'!U$180:U$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E63)=\"\", U64, INDEX('TAB input'!V$180:V$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E63)=\"\", V64, INDEX('TAB input'!W$180:W$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E63)=\"\", W64, INDEX('TAB input'!X$180:X$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E63)=\"\", X64, INDEX('TAB input'!Y$180:Y$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E63)=\"\", Y64, INDEX('TAB input'!Z$180:Z$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E63)=\"\", Z64, INDEX('TAB input'!AA$180:AA$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E63)=\"\", AA64, INDEX('TAB input'!AB$180:AB$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E63)=\"\", AB64, INDEX('TAB input'!AC$180:AC$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E63)=\"\", AC64, INDEX('TAB input'!AD$180:AD$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E63)=\"\", AD64, INDEX('TAB input'!AE$180:AE$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E63)=\"\", AE64, INDEX('TAB input'!AF$180:AF$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E63)=\"\", AF64, INDEX('TAB input'!AG$180:AG$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E63)=\"\", AG64, INDEX('TAB input'!AH$180:AH$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E63)=\"\", AH64, INDEX('TAB input'!AI$180:AI$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E63)=\"\", AI64, INDEX('TAB input'!AJ$180:AJ$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E63)=\"\", AJ64, INDEX('TAB input'!AK$180:AK$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E63)=\"\", AK64, INDEX('TAB input'!AL$180:AL$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E63)=\"\", AL64, INDEX('TAB input'!AM$180:AM$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E63)=\"\", AM64, INDEX('TAB input'!AN$180:AN$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E63)=\"\", AN64, INDEX('TAB input'!AO$180:AO$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E63)=\"\", AO64, INDEX('TAB input'!AP$180:AP$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E63)=\"\", AP64, INDEX('TAB input'!AQ$180:AQ$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E63)=\"\", AQ64, INDEX('TAB input'!AR$180:AR$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E63)=\"\", AR64, INDEX('TAB input'!AS$180:AS$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E63)=\"\", AS64, INDEX('TAB input'!AT$180:AT$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E63)=\"\", AT64, INDEX('TAB input'!AU$180:AU$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E63)=\"\", AU64, INDEX('TAB input'!AV$180:AV$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E63)=\"\", AV64, INDEX('TAB input'!AW$180:AW$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E63)=\"\", AW64, INDEX('TAB input'!AX$180:AX$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E63)=\"\", AX64, INDEX('TAB input'!AY$180:AY$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E63)=\"\", AY64, INDEX('TAB input'!AZ$180:AZ$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E63)=\"\", AZ64, INDEX('TAB input'!BA$180:BA$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E63)=\"\", BA64, INDEX('TAB input'!BB$180:BB$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E63)=\"\", BB64, INDEX('TAB input'!BC$180:BC$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E63)=\"\", BC64, INDEX('TAB input'!BD$180:BD$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E63)=\"\", BD64, INDEX('TAB input'!BE$180:BE$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E63)=\"\", BE64, INDEX('TAB input'!BF$180:BF$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E63)=\"\", BF64, INDEX('TAB input'!BG$180:BG$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E63)=\"\", BG64, INDEX('TAB input'!BH$180:BH$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E63)=\"\", BH64, INDEX('TAB input'!BI$180:BI$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E63)=\"\", BI64, INDEX('TAB input'!BJ$180:BJ$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E63)=\"\", BJ64, INDEX('TAB input'!BK$180:BK$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E63)=\"\", BK64, INDEX('TAB input'!BL$180:BL$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E63)=\"\", BL64, INDEX('TAB input'!BM$180:BM$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E63)=\"\", BM64, INDEX('TAB input'!BN$180:BN$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E63)=\"\", BN64, INDEX('TAB input'!BO$180:BO$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E63)=\"\", BO64, INDEX('TAB input'!BP$180:BP$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E63)=\"\", BP64, INDEX('TAB input'!BQ$180:BQ$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E63)=\"\", BQ64, INDEX('TAB input'!BR$180:BR$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E63)=\"\", BR64, INDEX('TAB input'!BS$180:BS$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E63)=\"\", BS64, INDEX('TAB input'!BT$180:BT$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E63)=\"\", BT64, INDEX('TAB input'!BU$180:BU$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E63)=\"\", BU64, INDEX('TAB input'!BV$180:BV$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E63)=\"\", BV64, INDEX('TAB input'!BW$180:BW$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E63)=\"\", BW64, INDEX('TAB input'!BX$180:BX$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E63)=\"\", BX64, INDEX('TAB input'!BY$180:BY$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E63)=\"\", BY64, INDEX('TAB input'!BZ$180:BZ$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E63)=\"\", BZ64, INDEX('TAB input'!CA$180:CA$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E63)=\"\", CA64, INDEX('TAB input'!CB$180:CB$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E63)=\"\", CB64, INDEX('TAB input'!CC$180:CC$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E63)=\"\", CC64, INDEX('TAB input'!CD$180:CD$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E63)=\"\", CD64, INDEX('TAB input'!CE$180:CE$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E63)=\"\", CE64, INDEX('TAB input'!CF$180:CF$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E63)=\"\", CF64, INDEX('TAB input'!CG$180:CG$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E63)=\"\", CG64, INDEX('TAB input'!CH$180:CH$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E63)=\"\", CH64, INDEX('TAB input'!CI$180:CI$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E63)=\"\", CI64, INDEX('TAB input'!CJ$180:CJ$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E63)=\"\", CJ64, INDEX('TAB input'!CK$180:CK$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E63)=\"\", CK64, INDEX('TAB input'!CL$180:CL$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E63)=\"\", CL64, INDEX('TAB input'!CM$180:CM$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E63)=\"\", CM64, INDEX('TAB input'!CN$180:CN$229, $E63))","v":20},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E63)=\"\", CN64, INDEX('TAB input'!CO$180:CO$229, $E63))","v":20}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E63)=0, G65, INDEX('TAB input'!H$233:H$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E63)=0, H65, INDEX('TAB input'!I$233:I$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E63)=0, I65, INDEX('TAB input'!J$233:J$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E63)=0, J65, INDEX('TAB input'!K$233:K$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E63)=0, K65, INDEX('TAB input'!L$233:L$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E63)=0, L65, INDEX('TAB input'!M$233:M$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E63)=0, M65, INDEX('TAB input'!N$233:N$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E63)=0, N65, INDEX('TAB input'!O$233:O$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E63)=0, O65, INDEX('TAB input'!P$233:P$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E63)=0, P65, INDEX('TAB input'!Q$233:Q$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E63)=0, Q65, INDEX('TAB input'!R$233:R$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E63)=0, R65, INDEX('TAB input'!S$233:S$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E63)=0, S65, INDEX('TAB input'!T$233:T$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E63)=0, T65, INDEX('TAB input'!U$233:U$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E63)=0, U65, INDEX('TAB input'!V$233:V$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E63)=0, V65, INDEX('TAB input'!W$233:W$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E63)=0, W65, INDEX('TAB input'!X$233:X$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E63)=0, X65, INDEX('TAB input'!Y$233:Y$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E63)=0, Y65, INDEX('TAB input'!Z$233:Z$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E63)=0, Z65, INDEX('TAB input'!AA$233:AA$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E63)=0, AA65, INDEX('TAB input'!AB$233:AB$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E63)=0, AB65, INDEX('TAB input'!AC$233:AC$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E63)=0, AC65, INDEX('TAB input'!AD$233:AD$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E63)=0, AD65, INDEX('TAB input'!AE$233:AE$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E63)=0, AE65, INDEX('TAB input'!AF$233:AF$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E63)=0, AF65, INDEX('TAB input'!AG$233:AG$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E63)=0, AG65, INDEX('TAB input'!AH$233:AH$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E63)=0, AH65, INDEX('TAB input'!AI$233:AI$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E63)=0, AI65, INDEX('TAB input'!AJ$233:AJ$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E63)=0, AJ65, INDEX('TAB input'!AK$233:AK$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E63)=0, AK65, INDEX('TAB input'!AL$233:AL$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E63)=0, AL65, INDEX('TAB input'!AM$233:AM$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E63)=0, AM65, INDEX('TAB input'!AN$233:AN$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E63)=0, AN65, INDEX('TAB input'!AO$233:AO$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E63)=0, AO65, INDEX('TAB input'!AP$233:AP$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E63)=0, AP65, INDEX('TAB input'!AQ$233:AQ$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E63)=0, AQ65, INDEX('TAB input'!AR$233:AR$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E63)=0, AR65, INDEX('TAB input'!AS$233:AS$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E63)=0, AS65, INDEX('TAB input'!AT$233:AT$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E63)=0, AT65, INDEX('TAB input'!AU$233:AU$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E63)=0, AU65, INDEX('TAB input'!AV$233:AV$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E63)=0, AV65, INDEX('TAB input'!AW$233:AW$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E63)=0, AW65, INDEX('TAB input'!AX$233:AX$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E63)=0, AX65, INDEX('TAB input'!AY$233:AY$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E63)=0, AY65, INDEX('TAB input'!AZ$233:AZ$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E63)=0, AZ65, INDEX('TAB input'!BA$233:BA$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E63)=0, BA65, INDEX('TAB input'!BB$233:BB$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E63)=0, BB65, INDEX('TAB input'!BC$233:BC$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E63)=0, BC65, INDEX('TAB input'!BD$233:BD$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E63)=0, BD65, INDEX('TAB input'!BE$233:BE$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E63)=0, BE65, INDEX('TAB input'!BF$233:BF$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E63)=0, BF65, INDEX('TAB input'!BG$233:BG$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E63)=0, BG65, INDEX('TAB input'!BH$233:BH$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E63)=0, BH65, INDEX('TAB input'!BI$233:BI$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E63)=0, BI65, INDEX('TAB input'!BJ$233:BJ$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E63)=0, BJ65, INDEX('TAB input'!BK$233:BK$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E63)=0, BK65, INDEX('TAB input'!BL$233:BL$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E63)=0, BL65, INDEX('TAB input'!BM$233:BM$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E63)=0, BM65, INDEX('TAB input'!BN$233:BN$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E63)=0, BN65, INDEX('TAB input'!BO$233:BO$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E63)=0, BO65, INDEX('TAB input'!BP$233:BP$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E63)=0, BP65, INDEX('TAB input'!BQ$233:BQ$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E63)=0, BQ65, INDEX('TAB input'!BR$233:BR$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E63)=0, BR65, INDEX('TAB input'!BS$233:BS$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E63)=0, BS65, INDEX('TAB input'!BT$233:BT$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E63)=0, BT65, INDEX('TAB input'!BU$233:BU$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E63)=0, BU65, INDEX('TAB input'!BV$233:BV$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E63)=0, BV65, INDEX('TAB input'!BW$233:BW$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E63)=0, BW65, INDEX('TAB input'!BX$233:BX$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E63)=0, BX65, INDEX('TAB input'!BY$233:BY$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E63)=0, BY65, INDEX('TAB input'!BZ$233:BZ$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E63)=0, BZ65, INDEX('TAB input'!CA$233:CA$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E63)=0, CA65, INDEX('TAB input'!CB$233:CB$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E63)=0, CB65, INDEX('TAB input'!CC$233:CC$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E63)=0, CC65, INDEX('TAB input'!CD$233:CD$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E63)=0, CD65, INDEX('TAB input'!CE$233:CE$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E63)=0, CE65, INDEX('TAB input'!CF$233:CF$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E63)=0, CF65, INDEX('TAB input'!CG$233:CG$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E63)=0, CG65, INDEX('TAB input'!CH$233:CH$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E63)=0, CH65, INDEX('TAB input'!CI$233:CI$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E63)=0, CI65, INDEX('TAB input'!CJ$233:CJ$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E63)=0, CJ65, INDEX('TAB input'!CK$233:CK$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E63)=0, CK65, INDEX('TAB input'!CL$233:CL$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E63)=0, CL65, INDEX('TAB input'!CM$233:CM$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E63)=0, CM65, INDEX('TAB input'!CN$233:CN$282, $E63))","v":50},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E63)=0, CN65, INDEX('TAB input'!CO$233:CO$282, $E63))","v":50}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E63)","v":-0.59626889000000005},{"$f":"INDEX('TAB input'!I$72:I$121, $E63)","v":0.23193072000000003},{"$f":"INDEX('TAB input'!J$72:J$121, $E63)","v":1.637E-3},{"$f":"INDEX('TAB input'!K$72:K$121, $E63)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E63)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E63)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E63)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E63)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E63)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E63)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E63)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E63)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E63)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E63)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E63)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E63)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E63)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E63)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E63)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E63)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E63)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E63)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E63)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E63)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E63)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E63)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E63)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E63)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E63)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E63)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E63)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E63)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E63)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E63)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E63)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E63)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E63)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E63)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E63)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E63)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E63)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E63)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E63)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E63)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E63)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E63)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E63)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E63)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E63)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E63)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E63)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E63)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E63)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E63)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E63)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E63)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E63)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E63)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E63)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E63)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E63)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E63)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E63)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E63)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E63)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E63)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E63)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E63)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E63)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E63)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E63)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E63)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E63)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E63)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":2},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E63)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E63)=\"\", G71, INDEX('TAB input'!H$446:H$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E63)=\"\", H71, INDEX('TAB input'!I$446:I$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E63)=\"\", I71, INDEX('TAB input'!J$446:J$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E63)=\"\", J71, INDEX('TAB input'!K$446:K$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E63)=\"\", K71, INDEX('TAB input'!L$446:L$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E63)=\"\", L71, INDEX('TAB input'!M$446:M$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E63)=\"\", M71, INDEX('TAB input'!N$446:N$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E63)=\"\", N71, INDEX('TAB input'!O$446:O$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E63)=\"\", O71, INDEX('TAB input'!P$446:P$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E63)=\"\", P71, INDEX('TAB input'!Q$446:Q$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E63)=\"\", Q71, INDEX('TAB input'!R$446:R$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E63)=\"\", R71, INDEX('TAB input'!S$446:S$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E63)=\"\", S71, INDEX('TAB input'!T$446:T$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E63)=\"\", T71, INDEX('TAB input'!U$446:U$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E63)=\"\", U71, INDEX('TAB input'!V$446:V$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E63)=\"\", V71, INDEX('TAB input'!W$446:W$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E63)=\"\", W71, INDEX('TAB input'!X$446:X$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E63)=\"\", X71, INDEX('TAB input'!Y$446:Y$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E63)=\"\", Y71, INDEX('TAB input'!Z$446:Z$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E63)=\"\", Z71, INDEX('TAB input'!AA$446:AA$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E63)=\"\", AA71, INDEX('TAB input'!AB$446:AB$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E63)=\"\", AB71, INDEX('TAB input'!AC$446:AC$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E63)=\"\", AC71, INDEX('TAB input'!AD$446:AD$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E63)=\"\", AD71, INDEX('TAB input'!AE$446:AE$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E63)=\"\", AE71, INDEX('TAB input'!AF$446:AF$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E63)=\"\", AF71, INDEX('TAB input'!AG$446:AG$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E63)=\"\", AG71, INDEX('TAB input'!AH$446:AH$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E63)=\"\", AH71, INDEX('TAB input'!AI$446:AI$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E63)=\"\", AI71, INDEX('TAB input'!AJ$446:AJ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E63)=\"\", AJ71, INDEX('TAB input'!AK$446:AK$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E63)=\"\", AK71, INDEX('TAB input'!AL$446:AL$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E63)=\"\", AL71, INDEX('TAB input'!AM$446:AM$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E63)=\"\", AM71, INDEX('TAB input'!AN$446:AN$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E63)=\"\", AN71, INDEX('TAB input'!AO$446:AO$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E63)=\"\", AO71, INDEX('TAB input'!AP$446:AP$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E63)=\"\", AP71, INDEX('TAB input'!AQ$446:AQ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E63)=\"\", AQ71, INDEX('TAB input'!AR$446:AR$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E63)=\"\", AR71, INDEX('TAB input'!AS$446:AS$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E63)=\"\", AS71, INDEX('TAB input'!AT$446:AT$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E63)=\"\", AT71, INDEX('TAB input'!AU$446:AU$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E63)=\"\", AU71, INDEX('TAB input'!AV$446:AV$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E63)=\"\", AV71, INDEX('TAB input'!AW$446:AW$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E63)=\"\", AW71, INDEX('TAB input'!AX$446:AX$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E63)=\"\", AX71, INDEX('TAB input'!AY$446:AY$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E63)=\"\", AY71, INDEX('TAB input'!AZ$446:AZ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E63)=\"\", AZ71, INDEX('TAB input'!BA$446:BA$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E63)=\"\", BA71, INDEX('TAB input'!BB$446:BB$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E63)=\"\", BB71, INDEX('TAB input'!BC$446:BC$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E63)=\"\", BC71, INDEX('TAB input'!BD$446:BD$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E63)=\"\", BD71, INDEX('TAB input'!BE$446:BE$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E63)=\"\", BE71, INDEX('TAB input'!BF$446:BF$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E63)=\"\", BF71, INDEX('TAB input'!BG$446:BG$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E63)=\"\", BG71, INDEX('TAB input'!BH$446:BH$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E63)=\"\", BH71, INDEX('TAB input'!BI$446:BI$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E63)=\"\", BI71, INDEX('TAB input'!BJ$446:BJ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E63)=\"\", BJ71, INDEX('TAB input'!BK$446:BK$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E63)=\"\", BK71, INDEX('TAB input'!BL$446:BL$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E63)=\"\", BL71, INDEX('TAB input'!BM$446:BM$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E63)=\"\", BM71, INDEX('TAB input'!BN$446:BN$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E63)=\"\", BN71, INDEX('TAB input'!BO$446:BO$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E63)=\"\", BO71, INDEX('TAB input'!BP$446:BP$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E63)=\"\", BP71, INDEX('TAB input'!BQ$446:BQ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E63)=\"\", BQ71, INDEX('TAB input'!BR$446:BR$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E63)=\"\", BR71, INDEX('TAB input'!BS$446:BS$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E63)=\"\", BS71, INDEX('TAB input'!BT$446:BT$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E63)=\"\", BT71, INDEX('TAB input'!BU$446:BU$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E63)=\"\", BU71, INDEX('TAB input'!BV$446:BV$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E63)=\"\", BV71, INDEX('TAB input'!BW$446:BW$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E63)=\"\", BW71, INDEX('TAB input'!BX$446:BX$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E63)=\"\", BX71, INDEX('TAB input'!BY$446:BY$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E63)=\"\", BY71, INDEX('TAB input'!BZ$446:BZ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E63)=\"\", BZ71, INDEX('TAB input'!CA$446:CA$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E63)=\"\", CA71, INDEX('TAB input'!CB$446:CB$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E63)=\"\", CB71, INDEX('TAB input'!CC$446:CC$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E63)=\"\", CC71, INDEX('TAB input'!CD$446:CD$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E63)=\"\", CD71, INDEX('TAB input'!CE$446:CE$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E63)=\"\", CE71, INDEX('TAB input'!CF$446:CF$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E63)=\"\", CF71, INDEX('TAB input'!CG$446:CG$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E63)=\"\", CG71, INDEX('TAB input'!CH$446:CH$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E63)=\"\", CH71, INDEX('TAB input'!CI$446:CI$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E63)=\"\", CI71, INDEX('TAB input'!CJ$446:CJ$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E63)=\"\", CJ71, INDEX('TAB input'!CK$446:CK$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E63)=\"\", CK71, INDEX('TAB input'!CL$446:CL$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E63)=\"\", CL71, INDEX('TAB input'!CM$446:CM$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E63)=\"\", CM71, INDEX('TAB input'!CN$446:CN$495, $E63))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E63)=\"\", CN71, INDEX('TAB input'!CO$446:CO$495, $E63))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>H$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:G74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>G$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:G74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:G74))))","v":0.74880048564479362},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>I$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:H74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>H$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:H74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:H74))))","v":0.74880048564479362},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>J$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:I74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>I$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:I74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:I74))))","v":0.74880048564479362},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>K$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:J74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>J$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:J74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:J74))))","v":0.74880048564479362},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>L$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:K74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>K$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:K74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:K74))))","v":0.74880048564479362},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>M$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:L74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>L$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:L74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:L74))))","v":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:M74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:N74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:O74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:P74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:Q74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:R74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:S74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:T74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:U74)),\nIF(OFFSET($G64,-$E74,$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":0.74880048564479362},{"$f":"IF(OFFSET($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($G74:V74)),\nIF(OFFSET($G64,-$E74,$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":0.24647548137020259},{"$f":"IF(OFFSET($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($G74:W74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:X74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:Y74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:Z74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AA74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AB74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AC74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AD74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AE74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AF74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AG74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AH74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AI74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AJ74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AK74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AL74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AM74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AN74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AO74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AP74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AQ74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AR74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AS74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AT74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AU74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AV74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AW74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AX74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AY74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:AZ74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:BA74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:BB74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:BC74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:BD74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:BE74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:BF74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:BG74)),\nIF(OFFSET($G64,-$E74,$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":0},{"$f":"IF(OFFSET($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($G74:BH74)),\nIF(OFFSET($G64,-$E74,$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},{"$f":"IF(OFFSET($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($G74:BI74)),\nIF(OFFSET($G64,-$E74,$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($G74:BJ74)),\nIF(OFFSET($G64,-$E74,$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($G74:BK74)),\nIF(OFFSET($G64,-$E74,$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($G74:BL74)),\nIF(OFFSET($G64,-$E74,$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($G74:BM74)),\nIF(OFFSET($G64,-$E74,$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($G74:BN74)),\nIF(OFFSET($G64,-$E74,$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($G74:BO74)),\nIF(OFFSET($G64,-$E74,$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($G74:BP74)),\nIF(OFFSET($G64,-$E74,$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($G74:BQ74)),\nIF(OFFSET($G64,-$E74,$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($G74:BR74)),\nIF(OFFSET($G64,-$E74,$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($G74:BS74)),\nIF(OFFSET($G64,-$E74,$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($G74:BT74)),\nIF(OFFSET($G64,-$E74,$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($G74:BU74)),\nIF(OFFSET($G64,-$E74,$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($G74:BV74)),\nIF(OFFSET($G64,-$E74,$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($G74:BW74)),\nIF(OFFSET($G64,-$E74,$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($G74:BX74)),\nIF(OFFSET($G64,-$E74,$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($G74:BY74)),\nIF(OFFSET($G64,-$E74,$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($G74:BZ74)),\nIF(OFFSET($G64,-$E74,$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($G74:CA74)),\nIF(OFFSET($G64,-$E74,$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($G74:CB74)),\nIF(OFFSET($G64,-$E74,$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($G74:CC74)),\nIF(OFFSET($G64,-$E74,$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($G74:CD74)),\nIF(OFFSET($G64,-$E74,$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},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CF$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CE74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CE$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CE74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CE74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CG$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CF74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CF$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CF74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CF74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CH$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CG74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CG$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CG74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CG74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CI$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CH74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CH$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CH74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CH74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CJ$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CI74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CI$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CI74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CI74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CK$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CJ74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CJ$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CJ74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CJ74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CL$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CK74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CK$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CK74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CK74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CM$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CL74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CL$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CL74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CL74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CN$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CM74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CM$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CM74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CM74))))","v":0},{"$f":"IF(OFFSET($G64, -$E74, $E74)=\"n/a\",0,IF(OFFSET($G71, -$E74, $E74)=\"SL\",\nIF(OFFSET($G64,-$E74,$E74)+$E74>CO$5,IFERROR((OFFSET($G63,-$E74,$E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CN74)),\nIF(OFFSET($G64,-$E74,$E74)+$E74>CN$5,IFERROR(((OFFSET($G63,-$E74,$E74)-SUM($G74:CN74))*OFFSET($G70, -$E74, $E74)/(OFFSET($G64,-$E74,$E74))),0),OFFSET($G63,-$E74,$E74)-SUM($G74:CN74))))","v":0}]
[null,null,null,null,{"$f":"E74+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E75)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>I$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:H75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>H$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:H75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:H75))))","v":0.22117573999999998},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>J$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:I75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>I$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:I75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:I75))))","v":0.19905816599999998},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>K$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:J75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>J$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:J75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:J75))))","v":0.17915234939999997},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>L$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:K75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>K$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:K75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:K75))))","v":0.16123711445999997},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>M$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:L75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>L$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:L75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:L75))))","v":0.14511340301399997},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>N$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:M75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>M$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:M75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:M75))))","v":0.13060206271259997},{"$f":"IF(OFFSET($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":0.11754185644133999},{"$f":"IF(OFFSET($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":0.105787670797206},{"$f":"IF(OFFSET($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":9.5208903717485388E-2},{"$f":"IF(OFFSET($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":8.5688013345736835E-2},{"$f":"IF(OFFSET($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":7.7119212011163146E-2},{"$f":"IF(OFFSET($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":6.9407290810046818E-2},{"$f":"IF(OFFSET($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":6.2466561729042122E-2},{"$f":"IF(OFFSET($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":5.6219905556137914E-2},{"$f":"IF(OFFSET($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":5.059791500052413E-2},{"$f":"IF(OFFSET($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":4.5538123500471706E-2},{"$f":"IF(OFFSET($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":4.0984311150424536E-2},{"$f":"IF(OFFSET($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":3.6885880035382089E-2},{"$f":"IF(OFFSET($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":3.3197292031843871E-2},{"$f":"IF(OFFSET($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":2.9877562828659478E-2},{"$f":"IF(OFFSET($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":2.6889806545793538E-2},{"$f":"IF(OFFSET($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":2.4200825891214174E-2},{"$f":"IF(OFFSET($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":2.1780743302092766E-2},{"$f":"IF(OFFSET($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":1.9602668971883473E-2},{"$f":"IF(OFFSET($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":1.764240207469512E-2},{"$f":"IF(OFFSET($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":1.5878161867225592E-2},{"$f":"IF(OFFSET($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":1.4290345680503025E-2},{"$f":"IF(OFFSET($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":1.28613111124527E-2},{"$f":"IF(OFFSET($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":1.1575180001207431E-2},{"$f":"IF(OFFSET($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":1.0417662001086691E-2},{"$f":"IF(OFFSET($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":9.3758958009780187E-3},{"$f":"IF(OFFSET($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":8.4383062208801991E-3},{"$f":"IF(OFFSET($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":7.5944755987921832E-3},{"$f":"IF(OFFSET($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":6.8350280389129821E-3},{"$f":"IF(OFFSET($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":6.1515252350216711E-3},{"$f":"IF(OFFSET($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":5.536372711519499E-3},{"$f":"IF(OFFSET($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":4.9827354403675361E-3},{"$f":"IF(OFFSET($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":4.48446189633076E-3},{"$f":"IF(OFFSET($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":4.036015706697693E-3},{"$f":"IF(OFFSET($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":3.632414136027906E-3},{"$f":"IF(OFFSET($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":3.2691727224251287E-3},{"$f":"IF(OFFSET($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":2.9422554501826069E-3},{"$f":"IF(OFFSET($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":2.6480299051643286E-3},{"$f":"IF(OFFSET($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":2.3832269146478956E-3},{"$f":"IF(OFFSET($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":2.1449042231830974E-3},{"$f":"IF(OFFSET($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":1.9304138008648052E-3},{"$f":"IF(OFFSET($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":1.7373724207783159E-3},{"$f":"IF(OFFSET($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":1.563635178700462E-3},{"$f":"IF(OFFSET($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":1.4072716608304336E-3},{"$f":"IF(OFFSET($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":1.2665444947473682E-3},{"$f":"IF(OFFSET($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":1.1398900452726402E-2},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CF$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CE75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CE$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CE75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CE75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CG$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CF75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CF$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CF75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CF75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CH$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CG75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CG$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CG75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CG75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CI$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CH75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CH$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CH75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CH75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CJ$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CI75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CI$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CI75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CI75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CK$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CJ75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CJ$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CJ75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CJ75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CL$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CK75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CK$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CK75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CK75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CM$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CL75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CL$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CL75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CL75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CN$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CM75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CM$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CM75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CM75))))","v":0},{"$f":"IF(OFFSET($G65, -$E75, $E75)=\"n/a\",0,IF(OFFSET($G72, -$E75, $E75)=\"SL\",\nIF(OFFSET($G65,-$E75,$E75)+$E75>CO$5,IFERROR((OFFSET($G64,-$E75,$E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CN75)),\nIF(OFFSET($G66,-$E75,$E75)+$E75>CN$5,IFERROR(((OFFSET($G64,-$E75,$E75)-SUM($G75:CN75))*OFFSET($G71, -$E75, $E75)/(OFFSET($G65,-$E75,$E75))),0),OFFSET($G64,-$E75,$E75)-SUM($G75:CN75))))","v":0}]
[null,null,null,null,{"$f":"E75+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E76)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>J$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:I76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>I$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:I76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:I76))))","v":7.5432978999999997E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>K$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:J76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>J$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:J76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:J76))))","v":6.7889681100000002E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>L$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:K76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>K$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:K76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:K76))))","v":6.1100712989999993E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>M$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:L76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>L$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:L76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:L76))))","v":5.4990641691E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>N$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:M76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>M$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:M76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:M76))))","v":4.9491577521899997E-2},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>O$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:N76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>N$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:N76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:N76))))","v":4.4542419769710004E-2},{"$f":"IF(OFFSET($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":4.0088177792739002E-2},{"$f":"IF(OFFSET($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":3.6079360013465102E-2},{"$f":"IF(OFFSET($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":3.247142401211859E-2},{"$f":"IF(OFFSET($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":2.9224281610906726E-2},{"$f":"IF(OFFSET($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":2.6301853449816052E-2},{"$f":"IF(OFFSET($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":2.3671668104834453E-2},{"$f":"IF(OFFSET($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":2.1304501294351009E-2},{"$f":"IF(OFFSET($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":1.9174051164915905E-2},{"$f":"IF(OFFSET($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":1.7256646048424317E-2},{"$f":"IF(OFFSET($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":1.5530981443581882E-2},{"$f":"IF(OFFSET($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":1.3977883299223693E-2},{"$f":"IF(OFFSET($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":1.2580094969301325E-2},{"$f":"IF(OFFSET($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":1.132208547237119E-2},{"$f":"IF(OFFSET($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":1.0189876925134067E-2},{"$f":"IF(OFFSET($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":9.1708892326206604E-3},{"$f":"IF(OFFSET($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":8.2538003093585947E-3},{"$f":"IF(OFFSET($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":7.4284202784227317E-3},{"$f":"IF(OFFSET($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":6.6855782505804593E-3},{"$f":"IF(OFFSET($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":6.0170204255224121E-3},{"$f":"IF(OFFSET($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":5.4153183829701692E-3},{"$f":"IF(OFFSET($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":4.8737865446731535E-3},{"$f":"IF(OFFSET($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":4.3864078902058345E-3},{"$f":"IF(OFFSET($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":3.9477671011852507E-3},{"$f":"IF(OFFSET($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":3.5529903910667239E-3},{"$f":"IF(OFFSET($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":3.1976913519600526E-3},{"$f":"IF(OFFSET($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":2.8779222167640505E-3},{"$f":"IF(OFFSET($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":2.5901299950876421E-3},{"$f":"IF(OFFSET($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":2.3311169955788748E-3},{"$f":"IF(OFFSET($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":2.0980052960209881E-3},{"$f":"IF(OFFSET($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":1.8882047664188883E-3},{"$f":"IF(OFFSET($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":1.6993842897769951E-3},{"$f":"IF(OFFSET($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":1.5294458607992944E-3},{"$f":"IF(OFFSET($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":1.3765012747193662E-3},{"$f":"IF(OFFSET($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":1.2388511472474328E-3},{"$f":"IF(OFFSET($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":1.1149660325226907E-3},{"$f":"IF(OFFSET($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":1.0034694292704205E-3},{"$f":"IF(OFFSET($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":9.0312248634337737E-4},{"$f":"IF(OFFSET($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":8.1281023770903851E-4},{"$f":"IF(OFFSET($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":7.3152921393813128E-4},{"$f":"IF(OFFSET($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":6.5837629254431593E-4},{"$f":"IF(OFFSET($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":5.9253866328988773E-4},{"$f":"IF(OFFSET($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":5.3328479696089785E-4},{"$f":"IF(OFFSET($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":4.799563172648069E-4},{"$f":"IF(OFFSET($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":4.3196068553832403E-4},{"$f":"IF(OFFSET($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":3.8876461698449383E-3},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CF$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CE76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CE$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CE76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CE76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CG$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CF76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CF$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CF76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CF76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CH$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CG76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CG$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CG76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CG76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CI$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CH76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CH$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CH76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CH76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CJ$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CI76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CI$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CI76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CI76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CK$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CJ76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CJ$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CJ76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CJ76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CL$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CK76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CK$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CK76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CK76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CM$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CL76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CL$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CL76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CL76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CN$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CM76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CM$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CM76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CM76))))","v":0},{"$f":"IF(OFFSET($G66, -$E76, $E76)=\"n/a\",0,IF(OFFSET($G73, -$E76, $E76)=\"SL\",\nIF(OFFSET($G66,-$E76,$E76)+$E76>CO$5,IFERROR((OFFSET($G65,-$E76,$E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CN76)),\nIF(OFFSET($G67,-$E76,$E76)+$E76>CN$5,IFERROR(((OFFSET($G65,-$E76,$E76)-SUM($G76:CN76))*OFFSET($G72, -$E76, $E76)/(OFFSET($G66,-$E76,$E76))),0),OFFSET($G65,-$E76,$E76)-SUM($G76:CN76))))","v":0}]
[null,null,null,null,{"$f":"E76+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E77)","v":"Depreciation of net capex 2023-24"},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>K$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:J77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>J$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:J77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:J77))))","v":-1.6369999999999999E-4},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>L$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:K77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>K$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:K77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:K77))))","v":-1.4733000000000001E-4},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>M$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:L77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>L$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:L77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:L77))))","v":-1.32597E-4},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>N$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:M77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>M$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:M77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:M77))))","v":-1.1933729999999999E-4},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>O$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:N77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>N$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:N77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:N77))))","v":-1.0740356999999999E-4},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>P$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:O77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>O$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:O77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:O77))))","v":-9.6663213000000009E-5},{"$f":"IF(OFFSET($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":-8.6996891700000004E-5},{"$f":"IF(OFFSET($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":-7.8297202530000013E-5},{"$f":"IF(OFFSET($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":-7.0467482277000008E-5},{"$f":"IF(OFFSET($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":-6.3420734049300008E-5},{"$f":"IF(OFFSET($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":-5.7078660644369991E-5},{"$f":"IF(OFFSET($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":-5.1370794579932989E-5},{"$f":"IF(OFFSET($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":-4.6233715121939695E-5},{"$f":"IF(OFFSET($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":-4.1610343609745735E-5},{"$f":"IF(OFFSET($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":-3.7449309248771156E-5},{"$f":"IF(OFFSET($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":-3.3704378323894051E-5},{"$f":"IF(OFFSET($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":-3.0333940491504651E-5},{"$f":"IF(OFFSET($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":-2.7300546442354195E-5},{"$f":"IF(OFFSET($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":-2.4570491798118783E-5},{"$f":"IF(OFFSET($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":-2.2113442618306908E-5},{"$f":"IF(OFFSET($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":-1.9902098356476223E-5},{"$f":"IF(OFFSET($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":-1.7911888520828603E-5},{"$f":"IF(OFFSET($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":-1.612069966874575E-5},{"$f":"IF(OFFSET($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":-1.4508629701871171E-5},{"$f":"IF(OFFSET($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":-1.3057766731684045E-5},{"$f":"IF(OFFSET($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":-1.1751990058515633E-5},{"$f":"IF(OFFSET($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":-1.0576791052664072E-5},{"$f":"IF(OFFSET($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":-9.5191119473976611E-6},{"$f":"IF(OFFSET($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":-8.5672007526578931E-6},{"$f":"IF(OFFSET($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":-7.7104806773921045E-6},{"$f":"IF(OFFSET($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":-6.9394326096528871E-6},{"$f":"IF(OFFSET($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":-6.2454893486876049E-6},{"$f":"IF(OFFSET($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":-5.6209404138188401E-6},{"$f":"IF(OFFSET($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":-5.0588463724369519E-6},{"$f":"IF(OFFSET($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":-4.5529617351932481E-6},{"$f":"IF(OFFSET($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":-4.0976655616739143E-6},{"$f":"IF(OFFSET($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":-3.6878990055065227E-6},{"$f":"IF(OFFSET($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":-3.3191091049558641E-6},{"$f":"IF(OFFSET($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":-2.9871981944602777E-6},{"$f":"IF(OFFSET($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":-2.6884783750142498E-6},{"$f":"IF(OFFSET($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":-2.4196305375128164E-6},{"$f":"IF(OFFSET($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":-2.1776674837615303E-6},{"$f":"IF(OFFSET($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":-1.9599007353853774E-6},{"$f":"IF(OFFSET($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":-1.763910661846846E-6},{"$f":"IF(OFFSET($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":-1.5875195956621636E-6},{"$f":"IF(OFFSET($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":-1.4287676360959408E-6},{"$f":"IF(OFFSET($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":-1.285890872486351E-6},{"$f":"IF(OFFSET($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":-1.1573017852377094E-6},{"$f":"IF(OFFSET($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":-1.041571606713934E-6},{"$f":"IF(OFFSET($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":-9.3741444604253207E-7},{"$f":"IF(OFFSET($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":-8.4367300143828317E-6},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CF$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CE77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CE$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CE77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CE77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CG$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CF77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CF$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CF77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CF77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CH$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CG77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CG$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CG77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CG77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CI$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CH77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CH$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CH77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CH77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CJ$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CI77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CI$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CI77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CI77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CK$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CJ77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CJ$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CJ77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CJ77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CL$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CK77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CK$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CK77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CK77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CM$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CL77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CL$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CL77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CL77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CN$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CM77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CM$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CM77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CM77))))","v":0},{"$f":"IF(OFFSET($G67, -$E77, $E77)=\"n/a\",0,IF(OFFSET($G74, -$E77, $E77)=\"SL\",\nIF(OFFSET($G67,-$E77,$E77)+$E77>CO$5,IFERROR((OFFSET($G66,-$E77,$E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CN77)),\nIF(OFFSET($G68,-$E77,$E77)+$E77>CN$5,IFERROR(((OFFSET($G66,-$E77,$E77)-SUM($G77:CN77))*OFFSET($G73, -$E77, $E77)/(OFFSET($G67,-$E77,$E77))),0),OFFSET($G66,-$E77,$E77)-SUM($G77:CN77))))","v":0}]
[null,null,null,null,{"$f":"E77+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E78)","v":"Depreciation of net capex 2024-25"},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>L$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:K78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>K$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:K78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:K78))))","v":4.6603232916972819E-2},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>M$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:L78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>L$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:L78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:L78))))","v":4.194290962527554E-2},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>N$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:M78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>M$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:M78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:M78))))","v":3.7748618662747986E-2},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>O$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:N78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>N$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:N78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:N78))))","v":3.3973756796473187E-2},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>P$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:O78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>O$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:O78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:O78))))","v":3.0576381116825868E-2},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>Q$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:P78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>P$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:P78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:P78))))","v":2.751874300514328E-2},{"$f":"IF(OFFSET($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":2.4766868704628953E-2},{"$f":"IF(OFFSET($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":2.2290181834166055E-2},{"$f":"IF(OFFSET($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":2.0061163650749454E-2},{"$f":"IF(OFFSET($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":1.805504728567451E-2},{"$f":"IF(OFFSET($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":1.6249542557107054E-2},{"$f":"IF(OFFSET($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":1.4624588301396351E-2},{"$f":"IF(OFFSET($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":1.3162129471256718E-2},{"$f":"IF(OFFSET($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":1.1845916524131046E-2},{"$f":"IF(OFFSET($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":1.0661324871717942E-2},{"$f":"IF(OFFSET($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":9.5951923845461473E-3},{"$f":"IF(OFFSET($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":8.6356731460915329E-3},{"$f":"IF(OFFSET($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":7.7721058314823791E-3},{"$f":"IF(OFFSET($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":6.9948952483341433E-3},{"$f":"IF(OFFSET($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":6.2954057235007303E-3},{"$f":"IF(OFFSET($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":5.6658651511506562E-3},{"$f":"IF(OFFSET($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":5.0992786360355927E-3},{"$f":"IF(OFFSET($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":4.5893507724320323E-3},{"$f":"IF(OFFSET($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":4.1304156951888268E-3},{"$f":"IF(OFFSET($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":3.7173741256699422E-3},{"$f":"IF(OFFSET($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":3.3456367131029451E-3},{"$f":"IF(OFFSET($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":3.01107304179265E-3},{"$f":"IF(OFFSET($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":2.7099657376133844E-3},{"$f":"IF(OFFSET($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":2.4389691638520448E-3},{"$f":"IF(OFFSET($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":2.1950722474668393E-3},{"$f":"IF(OFFSET($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":1.9755650227201551E-3},{"$f":"IF(OFFSET($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":1.7780085204481377E-3},{"$f":"IF(OFFSET($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":1.6002076684033251E-3},{"$f":"IF(OFFSET($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":1.4401869015629952E-3},{"$f":"IF(OFFSET($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":1.2961682114066952E-3},{"$f":"IF(OFFSET($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":1.166551390266024E-3},{"$f":"IF(OFFSET($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":1.0498962512394238E-3},{"$f":"IF(OFFSET($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":9.4490662611548262E-4},{"$f":"IF(OFFSET($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":8.5041596350393656E-4},{"$f":"IF(OFFSET($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":7.653743671535429E-4},{"$f":"IF(OFFSET($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":6.8883693043819141E-4},{"$f":"IF(OFFSET($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":6.1995323739437165E-4},{"$f":"IF(OFFSET($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":5.5795791365493284E-4},{"$f":"IF(OFFSET($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":5.0216212228944008E-4},{"$f":"IF(OFFSET($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":4.5194591006049721E-4},{"$f":"IF(OFFSET($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":4.0675131905444916E-4},{"$f":"IF(OFFSET($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":3.6607618714900594E-4},{"$f":"IF(OFFSET($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":3.2946856843410477E-4},{"$f":"IF(OFFSET($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":2.9652171159069707E-4},{"$f":"IF(OFFSET($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":2.6686954043163015E-4},{"$f":"IF(OFFSET($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":2.4018258638846546E-3},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CF$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CE78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CE$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CE78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CE78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CG$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CF78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CF$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CF78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CF78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CH$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CG78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CG$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CG78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CG78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CI$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CH78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CH$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CH78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CH78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CJ$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CI78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CI$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CI78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CI78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CK$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CJ78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CJ$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CJ78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CJ78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CL$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CK78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CK$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CK78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CK78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CM$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CL78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CL$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CL78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CL78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CN$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CM78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CM$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CM78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CM78))))","v":0},{"$f":"IF(OFFSET($G68, -$E78, $E78)=\"n/a\",0,IF(OFFSET($G75, -$E78, $E78)=\"SL\",\nIF(OFFSET($G68,-$E78,$E78)+$E78>CO$5,IFERROR((OFFSET($G67,-$E78,$E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CN78)),\nIF(OFFSET($G69,-$E78,$E78)+$E78>CN$5,IFERROR(((OFFSET($G67,-$E78,$E78)-SUM($G78:CN78))*OFFSET($G74, -$E78, $E78)/(OFFSET($G68,-$E78,$E78))),0),OFFSET($G67,-$E78,$E78)-SUM($G78:CN78))))","v":0}]
[null,null,null,null,{"$f":"E78+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E79)","v":"Depreciation of net capex 2025-26"},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>M$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:L79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>L$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:L79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:L79))))","v":5.6921967000000004E-2},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>N$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:M79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>M$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:M79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:M79))))","v":5.1229770300000012E-2},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>O$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:N79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>N$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:N79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:N79))))","v":4.6106793270000002E-2},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>P$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:O79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>O$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:O79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:O79))))","v":4.1496113942999999E-2},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>Q$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:P79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>P$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:P79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:P79))))","v":3.7346502548700006E-2},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>R$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Q79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>Q$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:Q79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:Q79))))","v":3.361185229383E-2},{"$f":"IF(OFFSET($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":3.0250667064447005E-2},{"$f":"IF(OFFSET($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":2.7225600358002304E-2},{"$f":"IF(OFFSET($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":2.4503040322202074E-2},{"$f":"IF(OFFSET($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":2.2052736289981868E-2},{"$f":"IF(OFFSET($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":1.9847462660983677E-2},{"$f":"IF(OFFSET($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":1.7862716394885309E-2},{"$f":"IF(OFFSET($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":1.6076444755396779E-2},{"$f":"IF(OFFSET($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":1.4468800279857103E-2},{"$f":"IF(OFFSET($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":1.3021920251871395E-2},{"$f":"IF(OFFSET($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":1.1719728226684257E-2},{"$f":"IF(OFFSET($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":1.054775540401583E-2},{"$f":"IF(OFFSET($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":9.4929798636142482E-3},{"$f":"IF(OFFSET($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":8.5436818772528234E-3},{"$f":"IF(OFFSET($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":7.6893136895275441E-3},{"$f":"IF(OFFSET($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":6.9203823205747916E-3},{"$f":"IF(OFFSET($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":6.2283440885173126E-3},{"$f":"IF(OFFSET($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":5.6055096796655771E-3},{"$f":"IF(OFFSET($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":5.0449587116990213E-3},{"$f":"IF(OFFSET($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":4.5404628405291136E-3},{"$f":"IF(OFFSET($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":4.0864165564762026E-3},{"$f":"IF(OFFSET($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":3.6777749008285788E-3},{"$f":"IF(OFFSET($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":3.3099974107457242E-3},{"$f":"IF(OFFSET($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":2.9789976696711572E-3},{"$f":"IF(OFFSET($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":2.6810979027040438E-3},{"$f":"IF(OFFSET($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":2.4129881124336449E-3},{"$f":"IF(OFFSET($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":2.1716893011902829E-3},{"$f":"IF(OFFSET($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":1.9545203710712557E-3},{"$f":"IF(OFFSET($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":1.759068333964131E-3},{"$f":"IF(OFFSET($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":1.5831615005677201E-3},{"$f":"IF(OFFSET($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":1.4248453505109504E-3},{"$f":"IF(OFFSET($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":1.2823608154598598E-3},{"$f":"IF(OFFSET($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":1.1541247339138748E-3},{"$f":"IF(OFFSET($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":1.0387122605224897E-3},{"$f":"IF(OFFSET($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":9.348410344702351E-4},{"$f":"IF(OFFSET($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":8.4135693102320723E-4},{"$f":"IF(OFFSET($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":7.5722123792089087E-4},{"$f":"IF(OFFSET($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":6.8149911412880289E-4},{"$f":"IF(OFFSET($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":6.1334920271591817E-4},{"$f":"IF(OFFSET($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":5.520142824443242E-4},{"$f":"IF(OFFSET($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":4.9681285419989063E-4},{"$f":"IF(OFFSET($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":4.4713156877990157E-4},{"$f":"IF(OFFSET($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":4.0241841190191696E-4},{"$f":"IF(OFFSET($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":3.6217657071172524E-4},{"$f":"IF(OFFSET($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":3.2595891364055606E-4},{"$f":"IF(OFFSET($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":2.933630222765049E-3},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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":0},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($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},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CF$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CE79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CE$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CE79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CE79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CG$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CF79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CF$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CF79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CF79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CH$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CG79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CG$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CG79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CG79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CI$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CH79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CH$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CH79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CH79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CJ$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CI79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CI$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CI79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CI79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CK$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CJ79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CJ$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CJ79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CJ79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CL$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CK79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CK$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CK79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CK79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CM$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CL79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CL$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CL79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CL79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CN$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CM79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CM$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CM79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CM79))))","v":0},{"$f":"IF(OFFSET($G69, -$E79, $E79)=\"n/a\",0,IF(OFFSET($G76, -$E79, $E79)=\"SL\",\nIF(OFFSET($G69,-$E79,$E79)+$E79>CO$5,IFERROR((OFFSET($G68,-$E79,$E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CN79)),\nIF(OFFSET($G70,-$E79,$E79)+$E79>CN$5,IFERROR(((OFFSET($G68,-$E79,$E79)-SUM($G79:CN79))*OFFSET($G75, -$E79, $E79)/(OFFSET($G69,-$E79,$E79))),0),OFFSET($G68,-$E79,$E79)-SUM($G79:CN79))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E75)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>I$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:H82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>H$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:H82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:H82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>J$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:I82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>I$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:I82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:I82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>K$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:J82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>J$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:J82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:J82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>L$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:K82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>K$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:K82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:K82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>M$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:L82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>L$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:L82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:L82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>N$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:M82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>M$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:M82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:M82))))","v":0},{"$f":"IF(OFFSET($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, $E75)-SUM($G82:N82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>N$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:N82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:N82))))","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, $E75)-SUM($G82:O82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>O$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:O82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:O82))))","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, $E75)-SUM($G82:P82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>P$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:P82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:P82))))","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, $E75)-SUM($G82:Q82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Q$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Q82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Q82))))","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, $E75)-SUM($G82:R82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>R$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:R82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:R82))))","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, $E75)-SUM($G82:S82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>S$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:S82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:S82))))","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, $E75)-SUM($G82:T82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>T$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:T82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:T82))))","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, $E75)-SUM($G82:U82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>U$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:U82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:U82))))","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, $E75)-SUM($G82:V82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>V$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:V82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:V82))))","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, $E75)-SUM($G82:W82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>W$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:W82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:W82))))","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, $E75)-SUM($G82:X82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>X$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:X82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:X82))))","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, $E75)-SUM($G82:Y82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Y$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Y82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Y82))))","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, $E75)-SUM($G82:Z82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>Z$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:Z82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:Z82))))","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, $E75)-SUM($G82:AA82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AA82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AA82))))","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, $E75)-SUM($G82:AB82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AB82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AB82))))","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, $E75)-SUM($G82:AC82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AC82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AC82))))","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, $E75)-SUM($G82:AD82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AD82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AD82))))","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, $E75)-SUM($G82:AE82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AE82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AE82))))","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, $E75)-SUM($G82:AF82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AF82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AF82))))","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, $E75)-SUM($G82:AG82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AG82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AG82))))","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, $E75)-SUM($G82:AH82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AH82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AH82))))","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, $E75)-SUM($G82:AI82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AI82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AI82))))","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, $E75)-SUM($G82:AJ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AJ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AJ82))))","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, $E75)-SUM($G82:AK82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AK82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AK82))))","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, $E75)-SUM($G82:AL82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AL82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AL82))))","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, $E75)-SUM($G82:AM82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AM82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AM82))))","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, $E75)-SUM($G82:AN82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AN82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AN82))))","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, $E75)-SUM($G82:AO82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AO82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AO82))))","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, $E75)-SUM($G82:AP82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AP82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AP82))))","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, $E75)-SUM($G82:AQ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AQ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AQ82))))","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, $E75)-SUM($G82:AR82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AR82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AR82))))","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, $E75)-SUM($G82:AS82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AS82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AS82))))","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, $E75)-SUM($G82:AT82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AT82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AT82))))","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, $E75)-SUM($G82:AU82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AU82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AU82))))","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, $E75)-SUM($G82:AV82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AV82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AV82))))","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, $E75)-SUM($G82:AW82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AW82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AW82))))","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, $E75)-SUM($G82:AX82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AX82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AX82))))","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, $E75)-SUM($G82:AY82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AY82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AY82))))","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, $E75)-SUM($G82:AZ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>AZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:AZ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:AZ82))))","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, $E75)-SUM($G82:BA82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BA82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BA82))))","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, $E75)-SUM($G82:BB82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BB82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BB82))))","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, $E75)-SUM($G82:BC82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BC82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BC82))))","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, $E75)-SUM($G82:BD82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BD82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BD82))))","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, $E75)-SUM($G82:BE82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BE82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BE82))))","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, $E75)-SUM($G82:BF82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BF82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BF82))))","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, $E75)-SUM($G82:BG82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BG82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BG82))))","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, $E75)-SUM($G82:BH82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BH82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BH82))))","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, $E75)-SUM($G82:BI82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BI82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BI82))))","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, $E75)-SUM($G82:BJ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BJ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BJ82))))","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, $E75)-SUM($G82:BK82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BK82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BK82))))","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, $E75)-SUM($G82:BL82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BL82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BL82))))","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, $E75)-SUM($G82:BM82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BM82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BM82))))","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, $E75)-SUM($G82:BN82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BN82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BN82))))","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, $E75)-SUM($G82:BO82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BO$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BO82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BO82))))","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, $E75)-SUM($G82:BP82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BP$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BP82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BP82))))","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, $E75)-SUM($G82:BQ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BQ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BQ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BQ82))))","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, $E75)-SUM($G82:BR82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BR$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BR82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BR82))))","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, $E75)-SUM($G82:BS82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BS$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BS82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BS82))))","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, $E75)-SUM($G82:BT82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BT$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BT82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BT82))))","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, $E75)-SUM($G82:BU82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BU$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BU82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BU82))))","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, $E75)-SUM($G82:BV82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BV$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BV82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BV82))))","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, $E75)-SUM($G82:BW82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BW$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BW82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BW82))))","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, $E75)-SUM($G82:BX82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BX$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BX82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BX82))))","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, $E75)-SUM($G82:BY82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BY$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BY82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BY82))))","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, $E75)-SUM($G82:BZ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>BZ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:BZ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:BZ82))))","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, $E75)-SUM($G82:CA82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CA$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CA82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CA82))))","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, $E75)-SUM($G82:CB82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CB$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CB82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CB82))))","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, $E75)-SUM($G82:CC82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CC$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CC82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CC82))))","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, $E75)-SUM($G82:CD82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CD$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CD82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CD82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CF$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CE82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CE$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CE82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CE82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CG$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CF82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CF$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CF82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CF82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CH$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CG82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CG$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CG82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CG82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CI$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CH82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CH$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CH82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CH82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CJ$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CI82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CI$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CI82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CI82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CK$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CJ82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CJ$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CJ82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CJ82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CL$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CK82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CK$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CK82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CK82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CM$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CL82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CL$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CL82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CL82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CN$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CM82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CM$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CM82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CM82))))","v":0},{"$f":"IF(OFFSET($G68, -$E74, $E75)=\"n/a\", 0, IF(OFFSET($G71, -$E74, $E75)=\"SL\",\nIF(OFFSET($G68, -$E74, $E75)+$E75>CO$5, IFERROR((OFFSET($G67, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))), 0), OFFSET($G67, -$E74, $E75)-SUM($G82:CN82)),\nIF(OFFSET($G69, -$E74, $E75)+$E75>CN$5, IFERROR(((OFFSET($G67, -$E74, $E75)-SUM($G82:CN82))*OFFSET($G70, -$E74, $E75)/(OFFSET($G68, -$E74, $E75))),0), OFFSET($G67, -$E74, $E75)-SUM($G82:CN82))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E76)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>J$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:I83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>I$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:I83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:I83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>K$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:J83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>J$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:J83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:J83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>L$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:K83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>K$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:K83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:K83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>M$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:L83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>L$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:L83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:L83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>N$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:M83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>M$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:M83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:M83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>O$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:N83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>N$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:N83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:N83))))","v":0},{"$f":"IF(OFFSET($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, $E76)-SUM($G83:O83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>O$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:O83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:O83))))","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, $E76)-SUM($G83:P83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>P$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:P83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:P83))))","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, $E76)-SUM($G83:Q83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Q$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Q83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Q83))))","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, $E76)-SUM($G83:R83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>R$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:R83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:R83))))","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, $E76)-SUM($G83:S83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>S$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:S83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:S83))))","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, $E76)-SUM($G83:T83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>T$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:T83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:T83))))","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, $E76)-SUM($G83:U83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>U$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:U83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:U83))))","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, $E76)-SUM($G83:V83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>V$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:V83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:V83))))","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, $E76)-SUM($G83:W83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>W$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:W83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:W83))))","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, $E76)-SUM($G83:X83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>X$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:X83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:X83))))","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, $E76)-SUM($G83:Y83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Y$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Y83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Y83))))","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, $E76)-SUM($G83:Z83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>Z$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:Z83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:Z83))))","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, $E76)-SUM($G83:AA83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AA83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AA83))))","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, $E76)-SUM($G83:AB83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AB83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AB83))))","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, $E76)-SUM($G83:AC83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AC83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AC83))))","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, $E76)-SUM($G83:AD83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AD83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AD83))))","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, $E76)-SUM($G83:AE83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AE83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AE83))))","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, $E76)-SUM($G83:AF83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AF83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AF83))))","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, $E76)-SUM($G83:AG83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AG83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AG83))))","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, $E76)-SUM($G83:AH83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AH83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AH83))))","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, $E76)-SUM($G83:AI83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AI83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AI83))))","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, $E76)-SUM($G83:AJ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AJ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AJ83))))","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, $E76)-SUM($G83:AK83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AK83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AK83))))","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, $E76)-SUM($G83:AL83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AL83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AL83))))","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, $E76)-SUM($G83:AM83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AM83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AM83))))","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, $E76)-SUM($G83:AN83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AN83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AN83))))","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, $E76)-SUM($G83:AO83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AO83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AO83))))","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, $E76)-SUM($G83:AP83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AP83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AP83))))","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, $E76)-SUM($G83:AQ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AQ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AQ83))))","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, $E76)-SUM($G83:AR83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AR83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AR83))))","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, $E76)-SUM($G83:AS83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AS83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AS83))))","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, $E76)-SUM($G83:AT83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AT83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AT83))))","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, $E76)-SUM($G83:AU83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AU$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AU83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AU83))))","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, $E76)-SUM($G83:AV83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AV$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AV83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AV83))))","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, $E76)-SUM($G83:AW83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AW$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AW83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AW83))))","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, $E76)-SUM($G83:AX83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AX$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AX83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AX83))))","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, $E76)-SUM($G83:AY83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AY$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AY83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AY83))))","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, $E76)-SUM($G83:AZ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>AZ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:AZ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:AZ83))))","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, $E76)-SUM($G83:BA83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BA83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BA83))))","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, $E76)-SUM($G83:BB83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BB83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BB83))))","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, $E76)-SUM($G83:BC83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BC83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BC83))))","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, $E76)-SUM($G83:BD83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BD83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BD83))))","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, $E76)-SUM($G83:BE83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BE83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BE83))))","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, $E76)-SUM($G83:BF83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BF83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BF83))))","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, $E76)-SUM($G83:BG83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BG83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BG83))))","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, $E76)-SUM($G83:BH83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BH83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BH83))))","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, $E76)-SUM($G83:BI83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BI83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BI83))))","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, $E76)-SUM($G83:BJ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BJ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BJ83))))","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, $E76)-SUM($G83:BK83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BK83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BK83))))","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, $E76)-SUM($G83:BL83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BL83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BL83))))","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, $E76)-SUM($G83:BM83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BM83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BM83))))","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, $E76)-SUM($G83:BN83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BN83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BN83))))","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, $E76)-SUM($G83:BO83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BO$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BO83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BO83))))","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, $E76)-SUM($G83:BP83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BP$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BP83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BP83))))","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, $E76)-SUM($G83:BQ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BQ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BQ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BQ83))))","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, $E76)-SUM($G83:BR83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BR$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BR83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BR83))))","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, $E76)-SUM($G83:BS83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BS$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BS83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BS83))))","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, $E76)-SUM($G83:BT83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BT$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BT83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BT83))))","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, $E76)-SUM($G83:BU83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BU$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BU83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BU83))))","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, $E76)-SUM($G83:BV83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BV$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BV83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BV83))))","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, $E76)-SUM($G83:BW83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BW$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BW83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BW83))))","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, $E76)-SUM($G83:BX83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BX$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BX83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BX83))))","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, $E76)-SUM($G83:BY83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BY$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BY83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BY83))))","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, $E76)-SUM($G83:BZ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>BZ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:BZ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:BZ83))))","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, $E76)-SUM($G83:CA83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CA$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CA83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CA83))))","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, $E76)-SUM($G83:CB83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CB$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CB83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CB83))))","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, $E76)-SUM($G83:CC83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CC$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CC83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CC83))))","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, $E76)-SUM($G83:CD83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CD$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CD83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CD83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CF$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CE83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CE$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CE83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CE83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CG$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CF83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CF$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CF83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CF83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CH$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CG83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CG$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CG83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CG83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CI$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CH83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CH$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CH83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CH83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CJ$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CI83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CI$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CI83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CI83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CK$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CJ83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CJ$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CJ83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CJ83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CL$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CK83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CK$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CK83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CK83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CM$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CL83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CL$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CL83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CL83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CN$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CM83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CM$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CM83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CM83))))","v":0},{"$f":"IF(OFFSET($G69, -$E75, $E76)=\"n/a\", 0, IF(OFFSET($G72, -$E75, $E76)=\"SL\",\nIF(OFFSET($G69, -$E75, $E76)+$E76>CO$5, IFERROR((OFFSET($G68, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))), 0), OFFSET($G68, -$E75, $E76)-SUM($G83:CN83)),\nIF(OFFSET($G70, -$E75, $E76)+$E76>CN$5, IFERROR(((OFFSET($G68, -$E75, $E76)-SUM($G83:CN83))*OFFSET($G71, -$E75, $E76)/(OFFSET($G69, -$E75, $E76))),0), OFFSET($G68, -$E75, $E76)-SUM($G83:CN83))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E77)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>K$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:J84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>J$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:J84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:J84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>L$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:K84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>K$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:K84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:K84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>M$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:L84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>L$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:L84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:L84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>N$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:M84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>M$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:M84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:M84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>O$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:N84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>N$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:N84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:N84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>P$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:O84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>O$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:O84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:O84))))","v":0},{"$f":"IF(OFFSET($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, $E77)-SUM($G84:P84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>P$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:P84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:P84))))","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, $E77)-SUM($G84:Q84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Q$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Q84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Q84))))","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, $E77)-SUM($G84:R84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>R$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:R84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:R84))))","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, $E77)-SUM($G84:S84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>S$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:S84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:S84))))","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, $E77)-SUM($G84:T84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>T$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:T84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:T84))))","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, $E77)-SUM($G84:U84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>U$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:U84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:U84))))","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, $E77)-SUM($G84:V84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>V$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:V84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:V84))))","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, $E77)-SUM($G84:W84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>W$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:W84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:W84))))","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, $E77)-SUM($G84:X84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>X$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:X84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:X84))))","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, $E77)-SUM($G84:Y84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Y$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Y84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Y84))))","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, $E77)-SUM($G84:Z84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>Z$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:Z84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:Z84))))","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, $E77)-SUM($G84:AA84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AA84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AA84))))","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, $E77)-SUM($G84:AB84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AB84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AB84))))","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, $E77)-SUM($G84:AC84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AC84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AC84))))","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, $E77)-SUM($G84:AD84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AD84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AD84))))","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, $E77)-SUM($G84:AE84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AE84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AE84))))","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, $E77)-SUM($G84:AF84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AF84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AF84))))","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, $E77)-SUM($G84:AG84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AG84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AG84))))","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, $E77)-SUM($G84:AH84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AH84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AH84))))","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, $E77)-SUM($G84:AI84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AI84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AI84))))","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, $E77)-SUM($G84:AJ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AJ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AJ84))))","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, $E77)-SUM($G84:AK84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AK84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AK84))))","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, $E77)-SUM($G84:AL84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AL84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AL84))))","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, $E77)-SUM($G84:AM84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AM84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AM84))))","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, $E77)-SUM($G84:AN84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AN84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AN84))))","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, $E77)-SUM($G84:AO84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AO84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AO84))))","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, $E77)-SUM($G84:AP84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AP84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AP84))))","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, $E77)-SUM($G84:AQ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AQ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AQ84))))","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, $E77)-SUM($G84:AR84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AR84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AR84))))","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, $E77)-SUM($G84:AS84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AS84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AS84))))","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, $E77)-SUM($G84:AT84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AT84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AT84))))","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, $E77)-SUM($G84:AU84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AU$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AU84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AU84))))","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, $E77)-SUM($G84:AV84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AV$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AV84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AV84))))","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, $E77)-SUM($G84:AW84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AW$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AW84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AW84))))","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, $E77)-SUM($G84:AX84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AX$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AX84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AX84))))","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, $E77)-SUM($G84:AY84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AY$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AY84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AY84))))","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, $E77)-SUM($G84:AZ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>AZ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:AZ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:AZ84))))","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, $E77)-SUM($G84:BA84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BA84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BA84))))","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, $E77)-SUM($G84:BB84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BB84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BB84))))","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, $E77)-SUM($G84:BC84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BC84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BC84))))","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, $E77)-SUM($G84:BD84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BD84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BD84))))","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, $E77)-SUM($G84:BE84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BE84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BE84))))","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, $E77)-SUM($G84:BF84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BF84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BF84))))","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, $E77)-SUM($G84:BG84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BG84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BG84))))","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, $E77)-SUM($G84:BH84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BH84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BH84))))","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, $E77)-SUM($G84:BI84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BI84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BI84))))","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, $E77)-SUM($G84:BJ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BJ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BJ84))))","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, $E77)-SUM($G84:BK84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BK84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BK84))))","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, $E77)-SUM($G84:BL84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BL84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BL84))))","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, $E77)-SUM($G84:BM84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BM84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BM84))))","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, $E77)-SUM($G84:BN84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BN84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BN84))))","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, $E77)-SUM($G84:BO84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BO$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BO84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BO84))))","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, $E77)-SUM($G84:BP84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BP$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BP84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BP84))))","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, $E77)-SUM($G84:BQ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BQ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BQ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BQ84))))","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, $E77)-SUM($G84:BR84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BR$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BR84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BR84))))","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, $E77)-SUM($G84:BS84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BS$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BS84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BS84))))","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, $E77)-SUM($G84:BT84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BT$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BT84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BT84))))","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, $E77)-SUM($G84:BU84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BU$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BU84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BU84))))","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, $E77)-SUM($G84:BV84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BV$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BV84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BV84))))","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, $E77)-SUM($G84:BW84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BW$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BW84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BW84))))","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, $E77)-SUM($G84:BX84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BX$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BX84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BX84))))","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, $E77)-SUM($G84:BY84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BY$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BY84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BY84))))","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, $E77)-SUM($G84:BZ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>BZ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:BZ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:BZ84))))","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, $E77)-SUM($G84:CA84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CA$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CA84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CA84))))","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, $E77)-SUM($G84:CB84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CB$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CB84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CB84))))","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, $E77)-SUM($G84:CC84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CC$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CC84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CC84))))","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, $E77)-SUM($G84:CD84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CD$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CD84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CD84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CF$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CE84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CE$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CE84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CE84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CG$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CF84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CF$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CF84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CF84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CH$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CG84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CG$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CG84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CG84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CI$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CH84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CH$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CH84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CH84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CJ$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CI84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CI$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CI84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CI84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CK$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CJ84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CJ$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CJ84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CJ84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CL$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CK84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CK$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CK84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CK84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CM$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CL84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CL$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CL84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CL84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CN$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CM84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CM$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CM84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CM84))))","v":0},{"$f":"IF(OFFSET($G70, -$E76, $E77)=\"n/a\", 0, IF(OFFSET($G73, -$E76, $E77)=\"SL\",\nIF(OFFSET($G70, -$E76, $E77)+$E77>CO$5, IFERROR((OFFSET($G69, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))), 0), OFFSET($G69, -$E76, $E77)-SUM($G84:CN84)),\nIF(OFFSET($G71, -$E76, $E77)+$E77>CN$5, IFERROR(((OFFSET($G69, -$E76, $E77)-SUM($G84:CN84))*OFFSET($G72, -$E76, $E77)/(OFFSET($G70, -$E76, $E77))),0), OFFSET($G69, -$E76, $E77)-SUM($G84:CN84))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E78)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>L$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:K85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>K$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:K85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:K85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>M$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:L85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>L$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:L85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:L85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>N$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:M85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>M$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:M85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:M85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>O$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:N85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>N$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:N85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:N85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>P$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:O85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>O$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:O85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:O85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>Q$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:P85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>P$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:P85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:P85))))","v":0},{"$f":"IF(OFFSET($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, $E78)-SUM($G85:Q85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Q$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Q85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Q85))))","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, $E78)-SUM($G85:R85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>R$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:R85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:R85))))","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, $E78)-SUM($G85:S85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>S$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:S85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:S85))))","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, $E78)-SUM($G85:T85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>T$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:T85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:T85))))","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, $E78)-SUM($G85:U85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>U$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:U85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:U85))))","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, $E78)-SUM($G85:V85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>V$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:V85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:V85))))","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, $E78)-SUM($G85:W85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>W$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:W85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:W85))))","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, $E78)-SUM($G85:X85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>X$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:X85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:X85))))","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, $E78)-SUM($G85:Y85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Y$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Y85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Y85))))","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, $E78)-SUM($G85:Z85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>Z$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:Z85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:Z85))))","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, $E78)-SUM($G85:AA85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AA85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AA85))))","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, $E78)-SUM($G85:AB85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AB85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AB85))))","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, $E78)-SUM($G85:AC85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AC85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AC85))))","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, $E78)-SUM($G85:AD85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AD85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AD85))))","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, $E78)-SUM($G85:AE85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AE85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AE85))))","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, $E78)-SUM($G85:AF85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AF85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AF85))))","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, $E78)-SUM($G85:AG85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AG85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AG85))))","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, $E78)-SUM($G85:AH85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AH85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AH85))))","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, $E78)-SUM($G85:AI85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AI85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AI85))))","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, $E78)-SUM($G85:AJ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AJ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AJ85))))","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, $E78)-SUM($G85:AK85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AK85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AK85))))","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, $E78)-SUM($G85:AL85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AL85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AL85))))","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, $E78)-SUM($G85:AM85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AM85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AM85))))","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, $E78)-SUM($G85:AN85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AN85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AN85))))","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, $E78)-SUM($G85:AO85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AO85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AO85))))","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, $E78)-SUM($G85:AP85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AP85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AP85))))","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, $E78)-SUM($G85:AQ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AQ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AQ85))))","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, $E78)-SUM($G85:AR85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AR85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AR85))))","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, $E78)-SUM($G85:AS85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AS85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AS85))))","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, $E78)-SUM($G85:AT85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AT85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AT85))))","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, $E78)-SUM($G85:AU85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AU$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AU85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AU85))))","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, $E78)-SUM($G85:AV85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AV$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AV85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AV85))))","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, $E78)-SUM($G85:AW85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AW$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AW85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AW85))))","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, $E78)-SUM($G85:AX85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AX$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AX85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AX85))))","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, $E78)-SUM($G85:AY85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AY$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AY85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AY85))))","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, $E78)-SUM($G85:AZ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>AZ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:AZ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:AZ85))))","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, $E78)-SUM($G85:BA85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BA85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BA85))))","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, $E78)-SUM($G85:BB85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BB85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BB85))))","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, $E78)-SUM($G85:BC85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BC85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BC85))))","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, $E78)-SUM($G85:BD85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BD85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BD85))))","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, $E78)-SUM($G85:BE85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BE85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BE85))))","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, $E78)-SUM($G85:BF85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BF85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BF85))))","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, $E78)-SUM($G85:BG85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BG85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BG85))))","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, $E78)-SUM($G85:BH85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BH85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BH85))))","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, $E78)-SUM($G85:BI85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BI85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BI85))))","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, $E78)-SUM($G85:BJ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BJ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BJ85))))","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, $E78)-SUM($G85:BK85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BK85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BK85))))","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, $E78)-SUM($G85:BL85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BL85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BL85))))","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, $E78)-SUM($G85:BM85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BM85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BM85))))","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, $E78)-SUM($G85:BN85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BN85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BN85))))","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, $E78)-SUM($G85:BO85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BO$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BO85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BO85))))","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, $E78)-SUM($G85:BP85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BP$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BP85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BP85))))","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, $E78)-SUM($G85:BQ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BQ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BQ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BQ85))))","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, $E78)-SUM($G85:BR85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BR$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BR85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BR85))))","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, $E78)-SUM($G85:BS85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BS$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BS85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BS85))))","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, $E78)-SUM($G85:BT85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BT$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BT85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BT85))))","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, $E78)-SUM($G85:BU85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BU$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BU85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BU85))))","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, $E78)-SUM($G85:BV85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BV$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BV85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BV85))))","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, $E78)-SUM($G85:BW85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BW$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BW85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BW85))))","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, $E78)-SUM($G85:BX85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BX$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BX85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BX85))))","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, $E78)-SUM($G85:BY85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BY$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BY85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BY85))))","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, $E78)-SUM($G85:BZ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>BZ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:BZ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:BZ85))))","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, $E78)-SUM($G85:CA85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CA$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CA85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CA85))))","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, $E78)-SUM($G85:CB85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CB$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CB85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CB85))))","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, $E78)-SUM($G85:CC85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CC$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CC85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CC85))))","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, $E78)-SUM($G85:CD85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CD$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CD85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CD85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CF$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CE85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CE$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CE85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CE85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CG$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CF85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CF$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CF85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CF85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CH$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CG85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CG$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CG85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CG85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CI$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CH85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CH$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CH85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CH85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CJ$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CI85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CI$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CI85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CI85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CK$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CJ85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CJ$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CJ85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CJ85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CL$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CK85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CK$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CK85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CK85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CM$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CL85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CL$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CL85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CL85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CN$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CM85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CM$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CM85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CM85))))","v":0},{"$f":"IF(OFFSET($G71, -$E77, $E78)=\"n/a\", 0, IF(OFFSET($G74, -$E77, $E78)=\"SL\",\nIF(OFFSET($G71, -$E77, $E78)+$E78>CO$5, IFERROR((OFFSET($G70, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))), 0), OFFSET($G70, -$E77, $E78)-SUM($G85:CN85)),\nIF(OFFSET($G72, -$E77, $E78)+$E78>CN$5, IFERROR(((OFFSET($G70, -$E77, $E78)-SUM($G85:CN85))*OFFSET($G73, -$E77, $E78)/(OFFSET($G71, -$E77, $E78))),0), OFFSET($G70, -$E77, $E78)-SUM($G85:CN85))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E79)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>M$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:L86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>L$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:L86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:L86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>N$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:M86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>M$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:M86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:M86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>O$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:N86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>N$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:N86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:N86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>P$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:O86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>O$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:O86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:O86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>Q$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:P86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>P$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:P86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:P86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>R$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:Q86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Q$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Q86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Q86))))","v":0},{"$f":"IF(OFFSET($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, $E79)-SUM($G86:R86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>R$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:R86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:R86))))","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, $E79)-SUM($G86:S86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>S$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:S86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:S86))))","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, $E79)-SUM($G86:T86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>T$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:T86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:T86))))","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, $E79)-SUM($G86:U86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>U$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:U86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:U86))))","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, $E79)-SUM($G86:V86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>V$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:V86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:V86))))","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, $E79)-SUM($G86:W86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>W$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:W86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:W86))))","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, $E79)-SUM($G86:X86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>X$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:X86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:X86))))","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, $E79)-SUM($G86:Y86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Y$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Y86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Y86))))","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, $E79)-SUM($G86:Z86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>Z$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:Z86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:Z86))))","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, $E79)-SUM($G86:AA86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AA86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AA86))))","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, $E79)-SUM($G86:AB86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AB86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AB86))))","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, $E79)-SUM($G86:AC86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AC86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AC86))))","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, $E79)-SUM($G86:AD86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AD86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AD86))))","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, $E79)-SUM($G86:AE86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AE86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AE86))))","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, $E79)-SUM($G86:AF86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AF86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AF86))))","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, $E79)-SUM($G86:AG86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AG86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AG86))))","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, $E79)-SUM($G86:AH86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AH86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AH86))))","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, $E79)-SUM($G86:AI86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AI86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AI86))))","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, $E79)-SUM($G86:AJ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AJ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AJ86))))","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, $E79)-SUM($G86:AK86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AK86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AK86))))","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, $E79)-SUM($G86:AL86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AL86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AL86))))","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, $E79)-SUM($G86:AM86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AM86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AM86))))","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, $E79)-SUM($G86:AN86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AN86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AN86))))","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, $E79)-SUM($G86:AO86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AO86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AO86))))","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, $E79)-SUM($G86:AP86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AP86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AP86))))","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, $E79)-SUM($G86:AQ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AQ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AQ86))))","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, $E79)-SUM($G86:AR86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AR86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AR86))))","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, $E79)-SUM($G86:AS86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AS86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AS86))))","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, $E79)-SUM($G86:AT86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AT86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AT86))))","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, $E79)-SUM($G86:AU86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AU$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AU86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AU86))))","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, $E79)-SUM($G86:AV86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AV$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AV86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AV86))))","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, $E79)-SUM($G86:AW86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AW$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AW86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AW86))))","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, $E79)-SUM($G86:AX86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AX$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AX86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AX86))))","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, $E79)-SUM($G86:AY86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AY$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AY86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AY86))))","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, $E79)-SUM($G86:AZ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>AZ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:AZ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:AZ86))))","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, $E79)-SUM($G86:BA86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BA86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BA86))))","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, $E79)-SUM($G86:BB86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BB86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BB86))))","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, $E79)-SUM($G86:BC86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BC86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BC86))))","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, $E79)-SUM($G86:BD86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BD86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BD86))))","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, $E79)-SUM($G86:BE86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BE86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BE86))))","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, $E79)-SUM($G86:BF86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BF86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BF86))))","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, $E79)-SUM($G86:BG86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BG86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BG86))))","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, $E79)-SUM($G86:BH86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BH86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BH86))))","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, $E79)-SUM($G86:BI86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BI86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BI86))))","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, $E79)-SUM($G86:BJ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BJ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BJ86))))","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, $E79)-SUM($G86:BK86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BK86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BK86))))","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, $E79)-SUM($G86:BL86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BL86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BL86))))","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, $E79)-SUM($G86:BM86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BM86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BM86))))","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, $E79)-SUM($G86:BN86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BN86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BN86))))","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, $E79)-SUM($G86:BO86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BO$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BO86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BO86))))","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, $E79)-SUM($G86:BP86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BP$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BP86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BP86))))","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, $E79)-SUM($G86:BQ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BQ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BQ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BQ86))))","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, $E79)-SUM($G86:BR86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BR$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BR86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BR86))))","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, $E79)-SUM($G86:BS86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BS$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BS86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BS86))))","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, $E79)-SUM($G86:BT86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BT$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BT86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BT86))))","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, $E79)-SUM($G86:BU86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BU$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BU86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BU86))))","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, $E79)-SUM($G86:BV86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BV$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BV86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BV86))))","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, $E79)-SUM($G86:BW86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BW$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BW86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BW86))))","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, $E79)-SUM($G86:BX86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BX$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BX86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BX86))))","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, $E79)-SUM($G86:BY86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BY$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BY86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BY86))))","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, $E79)-SUM($G86:BZ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>BZ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:BZ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:BZ86))))","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, $E79)-SUM($G86:CA86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CA$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CA86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CA86))))","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, $E79)-SUM($G86:CB86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CB$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CB86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CB86))))","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, $E79)-SUM($G86:CC86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CC$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CC86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CC86))))","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, $E79)-SUM($G86:CD86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CD$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CD86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CD86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CF$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CE86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CE$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CE86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CE86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CG$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CF86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CF$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CF86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CF86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CH$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CG86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CG$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CG86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CG86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CI$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CH86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CH$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CH86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CH86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CJ$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CI86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CI$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CI86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CI86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CK$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CJ86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CJ$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CJ86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CJ86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CL$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CK86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CK$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CK86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CK86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CM$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CL86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CL$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CL86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CL86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CN$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CM86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CM$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CM86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CM86))))","v":0},{"$f":"IF(OFFSET($G72, -$E78, $E79)=\"n/a\", 0, IF(OFFSET($G75, -$E78, $E79)=\"SL\",\nIF(OFFSET($G72, -$E78, $E79)+$E79>CO$5, IFERROR((OFFSET($G71, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))), 0), OFFSET($G71, -$E78, $E79)-SUM($G86:CN86)),\nIF(OFFSET($G73, -$E78, $E79)+$E79>CN$5, IFERROR(((OFFSET($G71, -$E78, $E79)-SUM($G86:CN86))*OFFSET($G74, -$E78, $E79)/(OFFSET($G72, -$E78, $E79))),0), OFFSET($G71, -$E78, $E79)-SUM($G86:CN86))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F62&\" - tax depreciation\"","v":"Meter Station  - tax depreciation"},null,{"$f":"SUM(H74:H87)+H66","v":0.15253159564479357},1.2019069456447937,1.0249286306447936,0.9956788161447937,1.0175942160117664,1.0476368099750692,1.0177531775420416,0.99085790835231669,0.96665216608156446,0.94486699803788732,{"$f":"SUM(R74:R87)+R66","v":0.92526034679857794},0.90761436068319956,0.89173297317935896,0.87743972442590235,0.86457580054779148,0.35067326478290073,9.3778005071428305E-2,8.4400204564285472E-2,7.5960184107856932E-2,6.8364165697071239E-2,6.1527749127364098E-2,5.5374974214627698E-2,4.9837476793164921E-2,4.4853729113848433E-2,4.0368356202463575E-2,3.6331520582217218E-2,3.2698368523995484E-2,2.9428531671595912E-2,2.64856785044363E-2,2.383711065399266E-2,2.1453399588593394E-2,1.9308059629734049E-2,{"$f":"SUM(AN74:AN87)+AN66","v":1.7377253666760628E-2},1.5639528300084578E-2,1.4075575470076138E-2,1.2668017923068509E-2,1.1401216130761657E-2,1.0261094517685483E-2,9.2349850659169067E-3,8.3114865593252249E-3,7.4803379033926906E-3,6.7323041130534439E-3,6.0590737017480953E-3,5.4531663315732686E-3,4.9078496984159385E-3,4.4170647285743294E-3,3.9753582557169138E-3,3.5778224301452133E-3,3.220040187130669E-3,2.8980361684176181E-3,2.6082325515758339E-3,1.2606419703872019E-2,4.5856488788915094E-3,6.2060938112897261E-4,2.7277847775252105E-3,2.933630222765049E-3,0,0,0,0,0,0,0,0,{"$f":"SUM(BT74:BT87)+BT66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E91","v":"Asset class 4"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E91, 'TAB input'!$D$18:$D$67, 0))","v":"SCADA"}]
[null,null,null,null,{"$f":"E63+1","v":4},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E91)","v":1.2153752419651243},{"$f":"INDEX('TAB input'!H$18:H$67, $E91)-INDEX('TAB input'!H$72:H$121, $E91)-INDEX('TAB input'!H$126:H$175, $E91)","v":-1.8932700000000001E-3},{"$f":"INDEX('TAB input'!I$18:I$67, $E91)-INDEX('TAB input'!I$72:I$121, $E91)-INDEX('TAB input'!I$126:I$175, $E91)","v":0.74866076999999998},{"$f":"INDEX('TAB input'!J$18:J$67, $E91)-INDEX('TAB input'!J$72:J$121, $E91)-INDEX('TAB input'!J$126:J$175, $E91)","v":-8.6700000000000004E-4},{"$f":"INDEX('TAB input'!K$18:K$67, $E91)-INDEX('TAB input'!K$72:K$121, $E91)-INDEX('TAB input'!K$126:K$175, $E91)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E91)-INDEX('TAB input'!L$72:L$121, $E91)-INDEX('TAB input'!L$126:L$175, $E91)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E91)-INDEX('TAB input'!M$72:M$121, $E91)-INDEX('TAB input'!M$126:M$175, $E91)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E91)-INDEX('TAB input'!N$72:N$121, $E91)-INDEX('TAB input'!N$126:N$175, $E91)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E91)-INDEX('TAB input'!O$72:O$121, $E91)-INDEX('TAB input'!O$126:O$175, $E91)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E91)-INDEX('TAB input'!P$72:P$121, $E91)-INDEX('TAB input'!P$126:P$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E91)-INDEX('TAB input'!Q$72:Q$121, $E91)-INDEX('TAB input'!Q$126:Q$175, $E91)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E91)-INDEX('TAB input'!R$72:R$121, $E91)-INDEX('TAB input'!R$126:R$175, $E91)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E91)-INDEX('TAB input'!S$72:S$121, $E91)-INDEX('TAB input'!S$126:S$175, $E91)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E91)-INDEX('TAB input'!T$72:T$121, $E91)-INDEX('TAB input'!T$126:T$175, $E91)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E91)-INDEX('TAB input'!U$72:U$121, $E91)-INDEX('TAB input'!U$126:U$175, $E91)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E91)-INDEX('TAB input'!V$72:V$121, $E91)-INDEX('TAB input'!V$126:V$175, $E91)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E91)-INDEX('TAB input'!W$72:W$121, $E91)-INDEX('TAB input'!W$126:W$175, $E91)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E91)-INDEX('TAB input'!X$72:X$121, $E91)-INDEX('TAB input'!X$126:X$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E91)-INDEX('TAB input'!Y$72:Y$121, $E91)-INDEX('TAB input'!Y$126:Y$175, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E91)-INDEX('TAB input'!Z$72:Z$121, $E91)-INDEX('TAB input'!Z$126:Z$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E91)-INDEX('TAB input'!AA$72:AA$121, $E91)-INDEX('TAB input'!AA$126:AA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E91)-INDEX('TAB input'!AB$72:AB$121, $E91)-INDEX('TAB input'!AB$126:AB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E91)-INDEX('TAB input'!AC$72:AC$121, $E91)-INDEX('TAB input'!AC$126:AC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E91)-INDEX('TAB input'!AD$72:AD$121, $E91)-INDEX('TAB input'!AD$126:AD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E91)-INDEX('TAB input'!AE$72:AE$121, $E91)-INDEX('TAB input'!AE$126:AE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E91)-INDEX('TAB input'!AF$72:AF$121, $E91)-INDEX('TAB input'!AF$126:AF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E91)-INDEX('TAB input'!AG$72:AG$121, $E91)-INDEX('TAB input'!AG$126:AG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E91)-INDEX('TAB input'!AH$72:AH$121, $E91)-INDEX('TAB input'!AH$126:AH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E91)-INDEX('TAB input'!AI$72:AI$121, $E91)-INDEX('TAB input'!AI$126:AI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E91)-INDEX('TAB input'!AJ$72:AJ$121, $E91)-INDEX('TAB input'!AJ$126:AJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E91)-INDEX('TAB input'!AK$72:AK$121, $E91)-INDEX('TAB input'!AK$126:AK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E91)-INDEX('TAB input'!AL$72:AL$121, $E91)-INDEX('TAB input'!AL$126:AL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E91)-INDEX('TAB input'!AM$72:AM$121, $E91)-INDEX('TAB input'!AM$126:AM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E91)-INDEX('TAB input'!AN$72:AN$121, $E91)-INDEX('TAB input'!AN$126:AN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E91)-INDEX('TAB input'!AO$72:AO$121, $E91)-INDEX('TAB input'!AO$126:AO$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E91)-INDEX('TAB input'!AP$72:AP$121, $E91)-INDEX('TAB input'!AP$126:AP$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E91)-INDEX('TAB input'!AQ$72:AQ$121, $E91)-INDEX('TAB input'!AQ$126:AQ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E91)-INDEX('TAB input'!AR$72:AR$121, $E91)-INDEX('TAB input'!AR$126:AR$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E91)-INDEX('TAB input'!AS$72:AS$121, $E91)-INDEX('TAB input'!AS$126:AS$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E91)-INDEX('TAB input'!AT$72:AT$121, $E91)-INDEX('TAB input'!AT$126:AT$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E91)-INDEX('TAB input'!AU$72:AU$121, $E91)-INDEX('TAB input'!AU$126:AU$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E91)-INDEX('TAB input'!AV$72:AV$121, $E91)-INDEX('TAB input'!AV$126:AV$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E91)-INDEX('TAB input'!AW$72:AW$121, $E91)-INDEX('TAB input'!AW$126:AW$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E91)-INDEX('TAB input'!AX$72:AX$121, $E91)-INDEX('TAB input'!AX$126:AX$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E91)-INDEX('TAB input'!AY$72:AY$121, $E91)-INDEX('TAB input'!AY$126:AY$175, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E91)-INDEX('TAB input'!AZ$72:AZ$121, $E91)-INDEX('TAB input'!AZ$126:AZ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E91)-INDEX('TAB input'!BA$72:BA$121, $E91)-INDEX('TAB input'!BA$126:BA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E91)-INDEX('TAB input'!BB$72:BB$121, $E91)-INDEX('TAB input'!BB$126:BB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E91)-INDEX('TAB input'!BC$72:BC$121, $E91)-INDEX('TAB input'!BC$126:BC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E91)-INDEX('TAB input'!BD$72:BD$121, $E91)-INDEX('TAB input'!BD$126:BD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E91)-INDEX('TAB input'!BE$72:BE$121, $E91)-INDEX('TAB input'!BE$126:BE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E91)-INDEX('TAB input'!BF$72:BF$121, $E91)-INDEX('TAB input'!BF$126:BF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E91)-INDEX('TAB input'!BG$72:BG$121, $E91)-INDEX('TAB input'!BG$126:BG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E91)-INDEX('TAB input'!BH$72:BH$121, $E91)-INDEX('TAB input'!BH$126:BH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E91)-INDEX('TAB input'!BI$72:BI$121, $E91)-INDEX('TAB input'!BI$126:BI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E91)-INDEX('TAB input'!BJ$72:BJ$121, $E91)-INDEX('TAB input'!BJ$126:BJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E91)-INDEX('TAB input'!BK$72:BK$121, $E91)-INDEX('TAB input'!BK$126:BK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E91)-INDEX('TAB input'!BL$72:BL$121, $E91)-INDEX('TAB input'!BL$126:BL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E91)-INDEX('TAB input'!BM$72:BM$121, $E91)-INDEX('TAB input'!BM$126:BM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E91)-INDEX('TAB input'!BN$72:BN$121, $E91)-INDEX('TAB input'!BN$126:BN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E91)-INDEX('TAB input'!BO$72:BO$121, $E91)-INDEX('TAB input'!BO$126:BO$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E91)-INDEX('TAB input'!BP$72:BP$121, $E91)-INDEX('TAB input'!BP$126:BP$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E91)-INDEX('TAB input'!BQ$72:BQ$121, $E91)-INDEX('TAB input'!BQ$126:BQ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E91)-INDEX('TAB input'!BR$72:BR$121, $E91)-INDEX('TAB input'!BR$126:BR$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E91)-INDEX('TAB input'!BS$72:BS$121, $E91)-INDEX('TAB input'!BS$126:BS$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E91)-INDEX('TAB input'!BT$72:BT$121, $E91)-INDEX('TAB input'!BT$126:BT$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E91)-INDEX('TAB input'!BU$72:BU$121, $E91)-INDEX('TAB input'!BU$126:BU$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E91)-INDEX('TAB input'!BV$72:BV$121, $E91)-INDEX('TAB input'!BV$126:BV$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E91)-INDEX('TAB input'!BW$72:BW$121, $E91)-INDEX('TAB input'!BW$126:BW$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E91)-INDEX('TAB input'!BX$72:BX$121, $E91)-INDEX('TAB input'!BX$126:BX$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E91)-INDEX('TAB input'!BY$72:BY$121, $E91)-INDEX('TAB input'!BY$126:BY$175, $E91)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E91)-INDEX('TAB input'!BZ$72:BZ$121, $E91)-INDEX('TAB input'!BZ$126:BZ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E91)-INDEX('TAB input'!CA$72:CA$121, $E91)-INDEX('TAB input'!CA$126:CA$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E91)-INDEX('TAB input'!CB$72:CB$121, $E91)-INDEX('TAB input'!CB$126:CB$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E91)-INDEX('TAB input'!CC$72:CC$121, $E91)-INDEX('TAB input'!CC$126:CC$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E91)-INDEX('TAB input'!CD$72:CD$121, $E91)-INDEX('TAB input'!CD$126:CD$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E91)-INDEX('TAB input'!CE$72:CE$121, $E91)-INDEX('TAB input'!CE$126:CE$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E91)-INDEX('TAB input'!CF$72:CF$121, $E91)-INDEX('TAB input'!CF$126:CF$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E91)-INDEX('TAB input'!CG$72:CG$121, $E91)-INDEX('TAB input'!CG$126:CG$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E91)-INDEX('TAB input'!CH$72:CH$121, $E91)-INDEX('TAB input'!CH$126:CH$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E91)-INDEX('TAB input'!CI$72:CI$121, $E91)-INDEX('TAB input'!CI$126:CI$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E91)-INDEX('TAB input'!CJ$72:CJ$121, $E91)-INDEX('TAB input'!CJ$126:CJ$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E91)-INDEX('TAB input'!CK$72:CK$121, $E91)-INDEX('TAB input'!CK$126:CK$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E91)-INDEX('TAB input'!CL$72:CL$121, $E91)-INDEX('TAB input'!CL$126:CL$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E91)-INDEX('TAB input'!CM$72:CM$121, $E91)-INDEX('TAB input'!CM$126:CM$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E91)-INDEX('TAB input'!CN$72:CN$121, $E91)-INDEX('TAB input'!CN$126:CN$175, $E91)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E91)-INDEX('TAB input'!CO$72:CO$121, $E91)-INDEX('TAB input'!CO$126:CO$175, $E91)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E91)=\"\", IF($G91=0, 0, F92), INDEX('TAB input'!$G$180:$G$229, $E91))","v":13.0824361592896},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E91)=\"\", G92, INDEX('TAB input'!H$180:H$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E91)=\"\", H92, INDEX('TAB input'!I$180:I$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E91)=\"\", I92, INDEX('TAB input'!J$180:J$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E91)=\"\", J92, INDEX('TAB input'!K$180:K$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E91)=\"\", K92, INDEX('TAB input'!L$180:L$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E91)=\"\", L92, INDEX('TAB input'!M$180:M$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E91)=\"\", M92, INDEX('TAB input'!N$180:N$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E91)=\"\", N92, INDEX('TAB input'!O$180:O$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E91)=\"\", O92, INDEX('TAB input'!P$180:P$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E91)=\"\", P92, INDEX('TAB input'!Q$180:Q$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E91)=\"\", Q92, INDEX('TAB input'!R$180:R$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E91)=\"\", R92, INDEX('TAB input'!S$180:S$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E91)=\"\", S92, INDEX('TAB input'!T$180:T$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E91)=\"\", T92, INDEX('TAB input'!U$180:U$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E91)=\"\", U92, INDEX('TAB input'!V$180:V$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E91)=\"\", V92, INDEX('TAB input'!W$180:W$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E91)=\"\", W92, INDEX('TAB input'!X$180:X$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E91)=\"\", X92, INDEX('TAB input'!Y$180:Y$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E91)=\"\", Y92, INDEX('TAB input'!Z$180:Z$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E91)=\"\", Z92, INDEX('TAB input'!AA$180:AA$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E91)=\"\", AA92, INDEX('TAB input'!AB$180:AB$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E91)=\"\", AB92, INDEX('TAB input'!AC$180:AC$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E91)=\"\", AC92, INDEX('TAB input'!AD$180:AD$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E91)=\"\", AD92, INDEX('TAB input'!AE$180:AE$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E91)=\"\", AE92, INDEX('TAB input'!AF$180:AF$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E91)=\"\", AF92, INDEX('TAB input'!AG$180:AG$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E91)=\"\", AG92, INDEX('TAB input'!AH$180:AH$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E91)=\"\", AH92, INDEX('TAB input'!AI$180:AI$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E91)=\"\", AI92, INDEX('TAB input'!AJ$180:AJ$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E91)=\"\", AJ92, INDEX('TAB input'!AK$180:AK$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E91)=\"\", AK92, INDEX('TAB input'!AL$180:AL$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E91)=\"\", AL92, INDEX('TAB input'!AM$180:AM$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E91)=\"\", AM92, INDEX('TAB input'!AN$180:AN$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E91)=\"\", AN92, INDEX('TAB input'!AO$180:AO$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E91)=\"\", AO92, INDEX('TAB input'!AP$180:AP$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E91)=\"\", AP92, INDEX('TAB input'!AQ$180:AQ$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E91)=\"\", AQ92, INDEX('TAB input'!AR$180:AR$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E91)=\"\", AR92, INDEX('TAB input'!AS$180:AS$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E91)=\"\", AS92, INDEX('TAB input'!AT$180:AT$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E91)=\"\", AT92, INDEX('TAB input'!AU$180:AU$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E91)=\"\", AU92, INDEX('TAB input'!AV$180:AV$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E91)=\"\", AV92, INDEX('TAB input'!AW$180:AW$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E91)=\"\", AW92, INDEX('TAB input'!AX$180:AX$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E91)=\"\", AX92, INDEX('TAB input'!AY$180:AY$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E91)=\"\", AY92, INDEX('TAB input'!AZ$180:AZ$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E91)=\"\", AZ92, INDEX('TAB input'!BA$180:BA$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E91)=\"\", BA92, INDEX('TAB input'!BB$180:BB$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E91)=\"\", BB92, INDEX('TAB input'!BC$180:BC$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E91)=\"\", BC92, INDEX('TAB input'!BD$180:BD$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E91)=\"\", BD92, INDEX('TAB input'!BE$180:BE$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E91)=\"\", BE92, INDEX('TAB input'!BF$180:BF$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E91)=\"\", BF92, INDEX('TAB input'!BG$180:BG$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E91)=\"\", BG92, INDEX('TAB input'!BH$180:BH$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E91)=\"\", BH92, INDEX('TAB input'!BI$180:BI$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E91)=\"\", BI92, INDEX('TAB input'!BJ$180:BJ$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E91)=\"\", BJ92, INDEX('TAB input'!BK$180:BK$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E91)=\"\", BK92, INDEX('TAB input'!BL$180:BL$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E91)=\"\", BL92, INDEX('TAB input'!BM$180:BM$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E91)=\"\", BM92, INDEX('TAB input'!BN$180:BN$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E91)=\"\", BN92, INDEX('TAB input'!BO$180:BO$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E91)=\"\", BO92, INDEX('TAB input'!BP$180:BP$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E91)=\"\", BP92, INDEX('TAB input'!BQ$180:BQ$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E91)=\"\", BQ92, INDEX('TAB input'!BR$180:BR$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E91)=\"\", BR92, INDEX('TAB input'!BS$180:BS$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E91)=\"\", BS92, INDEX('TAB input'!BT$180:BT$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E91)=\"\", BT92, INDEX('TAB input'!BU$180:BU$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E91)=\"\", BU92, INDEX('TAB input'!BV$180:BV$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E91)=\"\", BV92, INDEX('TAB input'!BW$180:BW$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E91)=\"\", BW92, INDEX('TAB input'!BX$180:BX$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E91)=\"\", BX92, INDEX('TAB input'!BY$180:BY$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E91)=\"\", BY92, INDEX('TAB input'!BZ$180:BZ$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E91)=\"\", BZ92, INDEX('TAB input'!CA$180:CA$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E91)=\"\", CA92, INDEX('TAB input'!CB$180:CB$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E91)=\"\", CB92, INDEX('TAB input'!CC$180:CC$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E91)=\"\", CC92, INDEX('TAB input'!CD$180:CD$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E91)=\"\", CD92, INDEX('TAB input'!CE$180:CE$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E91)=\"\", CE92, INDEX('TAB input'!CF$180:CF$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E91)=\"\", CF92, INDEX('TAB input'!CG$180:CG$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E91)=\"\", CG92, INDEX('TAB input'!CH$180:CH$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E91)=\"\", CH92, INDEX('TAB input'!CI$180:CI$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E91)=\"\", CI92, INDEX('TAB input'!CJ$180:CJ$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E91)=\"\", CJ92, INDEX('TAB input'!CK$180:CK$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E91)=\"\", CK92, INDEX('TAB input'!CL$180:CL$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E91)=\"\", CL92, INDEX('TAB input'!CM$180:CM$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E91)=\"\", CM92, INDEX('TAB input'!CN$180:CN$229, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E91)=\"\", CN92, INDEX('TAB input'!CO$180:CO$229, $E91))","v":15}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E91)=0, G93, INDEX('TAB input'!H$233:H$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E91)=0, H93, INDEX('TAB input'!I$233:I$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E91)=0, I93, INDEX('TAB input'!J$233:J$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E91)=0, J93, INDEX('TAB input'!K$233:K$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E91)=0, K93, INDEX('TAB input'!L$233:L$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E91)=0, L93, INDEX('TAB input'!M$233:M$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E91)=0, M93, INDEX('TAB input'!N$233:N$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E91)=0, N93, INDEX('TAB input'!O$233:O$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E91)=0, O93, INDEX('TAB input'!P$233:P$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E91)=0, P93, INDEX('TAB input'!Q$233:Q$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E91)=0, Q93, INDEX('TAB input'!R$233:R$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E91)=0, R93, INDEX('TAB input'!S$233:S$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E91)=0, S93, INDEX('TAB input'!T$233:T$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E91)=0, T93, INDEX('TAB input'!U$233:U$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E91)=0, U93, INDEX('TAB input'!V$233:V$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E91)=0, V93, INDEX('TAB input'!W$233:W$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E91)=0, W93, INDEX('TAB input'!X$233:X$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E91)=0, X93, INDEX('TAB input'!Y$233:Y$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E91)=0, Y93, INDEX('TAB input'!Z$233:Z$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E91)=0, Z93, INDEX('TAB input'!AA$233:AA$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E91)=0, AA93, INDEX('TAB input'!AB$233:AB$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E91)=0, AB93, INDEX('TAB input'!AC$233:AC$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E91)=0, AC93, INDEX('TAB input'!AD$233:AD$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E91)=0, AD93, INDEX('TAB input'!AE$233:AE$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E91)=0, AE93, INDEX('TAB input'!AF$233:AF$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E91)=0, AF93, INDEX('TAB input'!AG$233:AG$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E91)=0, AG93, INDEX('TAB input'!AH$233:AH$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E91)=0, AH93, INDEX('TAB input'!AI$233:AI$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E91)=0, AI93, INDEX('TAB input'!AJ$233:AJ$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E91)=0, AJ93, INDEX('TAB input'!AK$233:AK$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E91)=0, AK93, INDEX('TAB input'!AL$233:AL$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E91)=0, AL93, INDEX('TAB input'!AM$233:AM$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E91)=0, AM93, INDEX('TAB input'!AN$233:AN$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E91)=0, AN93, INDEX('TAB input'!AO$233:AO$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E91)=0, AO93, INDEX('TAB input'!AP$233:AP$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E91)=0, AP93, INDEX('TAB input'!AQ$233:AQ$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E91)=0, AQ93, INDEX('TAB input'!AR$233:AR$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E91)=0, AR93, INDEX('TAB input'!AS$233:AS$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E91)=0, AS93, INDEX('TAB input'!AT$233:AT$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E91)=0, AT93, INDEX('TAB input'!AU$233:AU$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E91)=0, AU93, INDEX('TAB input'!AV$233:AV$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E91)=0, AV93, INDEX('TAB input'!AW$233:AW$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E91)=0, AW93, INDEX('TAB input'!AX$233:AX$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E91)=0, AX93, INDEX('TAB input'!AY$233:AY$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E91)=0, AY93, INDEX('TAB input'!AZ$233:AZ$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E91)=0, AZ93, INDEX('TAB input'!BA$233:BA$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E91)=0, BA93, INDEX('TAB input'!BB$233:BB$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E91)=0, BB93, INDEX('TAB input'!BC$233:BC$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E91)=0, BC93, INDEX('TAB input'!BD$233:BD$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E91)=0, BD93, INDEX('TAB input'!BE$233:BE$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E91)=0, BE93, INDEX('TAB input'!BF$233:BF$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E91)=0, BF93, INDEX('TAB input'!BG$233:BG$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E91)=0, BG93, INDEX('TAB input'!BH$233:BH$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E91)=0, BH93, INDEX('TAB input'!BI$233:BI$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E91)=0, BI93, INDEX('TAB input'!BJ$233:BJ$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E91)=0, BJ93, INDEX('TAB input'!BK$233:BK$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E91)=0, BK93, INDEX('TAB input'!BL$233:BL$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E91)=0, BL93, INDEX('TAB input'!BM$233:BM$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E91)=0, BM93, INDEX('TAB input'!BN$233:BN$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E91)=0, BN93, INDEX('TAB input'!BO$233:BO$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E91)=0, BO93, INDEX('TAB input'!BP$233:BP$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E91)=0, BP93, INDEX('TAB input'!BQ$233:BQ$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E91)=0, BQ93, INDEX('TAB input'!BR$233:BR$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E91)=0, BR93, INDEX('TAB input'!BS$233:BS$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E91)=0, BS93, INDEX('TAB input'!BT$233:BT$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E91)=0, BT93, INDEX('TAB input'!BU$233:BU$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E91)=0, BU93, INDEX('TAB input'!BV$233:BV$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E91)=0, BV93, INDEX('TAB input'!BW$233:BW$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E91)=0, BW93, INDEX('TAB input'!BX$233:BX$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E91)=0, BX93, INDEX('TAB input'!BY$233:BY$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E91)=0, BY93, INDEX('TAB input'!BZ$233:BZ$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E91)=0, BZ93, INDEX('TAB input'!CA$233:CA$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E91)=0, CA93, INDEX('TAB input'!CB$233:CB$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E91)=0, CB93, INDEX('TAB input'!CC$233:CC$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E91)=0, CC93, INDEX('TAB input'!CD$233:CD$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E91)=0, CD93, INDEX('TAB input'!CE$233:CE$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E91)=0, CE93, INDEX('TAB input'!CF$233:CF$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E91)=0, CF93, INDEX('TAB input'!CG$233:CG$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E91)=0, CG93, INDEX('TAB input'!CH$233:CH$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E91)=0, CH93, INDEX('TAB input'!CI$233:CI$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E91)=0, CI93, INDEX('TAB input'!CJ$233:CJ$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E91)=0, CJ93, INDEX('TAB input'!CK$233:CK$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E91)=0, CK93, INDEX('TAB input'!CL$233:CL$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E91)=0, CL93, INDEX('TAB input'!CM$233:CM$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E91)=0, CM93, INDEX('TAB input'!CN$233:CN$282, $E91))","v":15},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E91)=0, CN93, INDEX('TAB input'!CO$233:CO$282, $E91))","v":15}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E91)","v":1.8932700000000001E-3},{"$f":"INDEX('TAB input'!I$72:I$121, $E91)","v":7.2923719999999997E-2},{"$f":"INDEX('TAB input'!J$72:J$121, $E91)","v":8.6700000000000004E-4},{"$f":"INDEX('TAB input'!K$72:K$121, $E91)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E91)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E91)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E91)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E91)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E91)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E91)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E91)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E91)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E91)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E91)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E91)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E91)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E91)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E91)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E91)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E91)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E91)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E91)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E91)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E91)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E91)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E91)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E91)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E91)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E91)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E91)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E91)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E91)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E91)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E91)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E91)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E91)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E91)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E91)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E91)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E91)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E91)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E91)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E91)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E91)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E91)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E91)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E91)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E91)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E91)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E91)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E91)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E91)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E91)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E91)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E91)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E91)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E91)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E91)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E91)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E91)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E91)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E91)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E91)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E91)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E91)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E91)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E91)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E91)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E91)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E91)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E91)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E91)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E91)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E91)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":2},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E91)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E91)=\"\", G99, INDEX('TAB input'!H$446:H$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E91)=\"\", H99, INDEX('TAB input'!I$446:I$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E91)=\"\", I99, INDEX('TAB input'!J$446:J$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E91)=\"\", J99, INDEX('TAB input'!K$446:K$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E91)=\"\", K99, INDEX('TAB input'!L$446:L$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E91)=\"\", L99, INDEX('TAB input'!M$446:M$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E91)=\"\", M99, INDEX('TAB input'!N$446:N$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E91)=\"\", N99, INDEX('TAB input'!O$446:O$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E91)=\"\", O99, INDEX('TAB input'!P$446:P$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E91)=\"\", P99, INDEX('TAB input'!Q$446:Q$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E91)=\"\", Q99, INDEX('TAB input'!R$446:R$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E91)=\"\", R99, INDEX('TAB input'!S$446:S$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E91)=\"\", S99, INDEX('TAB input'!T$446:T$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E91)=\"\", T99, INDEX('TAB input'!U$446:U$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E91)=\"\", U99, INDEX('TAB input'!V$446:V$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E91)=\"\", V99, INDEX('TAB input'!W$446:W$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E91)=\"\", W99, INDEX('TAB input'!X$446:X$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E91)=\"\", X99, INDEX('TAB input'!Y$446:Y$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E91)=\"\", Y99, INDEX('TAB input'!Z$446:Z$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E91)=\"\", Z99, INDEX('TAB input'!AA$446:AA$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E91)=\"\", AA99, INDEX('TAB input'!AB$446:AB$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E91)=\"\", AB99, INDEX('TAB input'!AC$446:AC$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E91)=\"\", AC99, INDEX('TAB input'!AD$446:AD$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E91)=\"\", AD99, INDEX('TAB input'!AE$446:AE$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E91)=\"\", AE99, INDEX('TAB input'!AF$446:AF$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E91)=\"\", AF99, INDEX('TAB input'!AG$446:AG$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E91)=\"\", AG99, INDEX('TAB input'!AH$446:AH$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E91)=\"\", AH99, INDEX('TAB input'!AI$446:AI$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E91)=\"\", AI99, INDEX('TAB input'!AJ$446:AJ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E91)=\"\", AJ99, INDEX('TAB input'!AK$446:AK$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E91)=\"\", AK99, INDEX('TAB input'!AL$446:AL$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E91)=\"\", AL99, INDEX('TAB input'!AM$446:AM$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E91)=\"\", AM99, INDEX('TAB input'!AN$446:AN$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E91)=\"\", AN99, INDEX('TAB input'!AO$446:AO$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E91)=\"\", AO99, INDEX('TAB input'!AP$446:AP$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E91)=\"\", AP99, INDEX('TAB input'!AQ$446:AQ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E91)=\"\", AQ99, INDEX('TAB input'!AR$446:AR$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E91)=\"\", AR99, INDEX('TAB input'!AS$446:AS$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E91)=\"\", AS99, INDEX('TAB input'!AT$446:AT$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E91)=\"\", AT99, INDEX('TAB input'!AU$446:AU$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E91)=\"\", AU99, INDEX('TAB input'!AV$446:AV$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E91)=\"\", AV99, INDEX('TAB input'!AW$446:AW$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E91)=\"\", AW99, INDEX('TAB input'!AX$446:AX$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E91)=\"\", AX99, INDEX('TAB input'!AY$446:AY$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E91)=\"\", AY99, INDEX('TAB input'!AZ$446:AZ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E91)=\"\", AZ99, INDEX('TAB input'!BA$446:BA$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E91)=\"\", BA99, INDEX('TAB input'!BB$446:BB$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E91)=\"\", BB99, INDEX('TAB input'!BC$446:BC$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E91)=\"\", BC99, INDEX('TAB input'!BD$446:BD$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E91)=\"\", BD99, INDEX('TAB input'!BE$446:BE$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E91)=\"\", BE99, INDEX('TAB input'!BF$446:BF$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E91)=\"\", BF99, INDEX('TAB input'!BG$446:BG$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E91)=\"\", BG99, INDEX('TAB input'!BH$446:BH$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E91)=\"\", BH99, INDEX('TAB input'!BI$446:BI$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E91)=\"\", BI99, INDEX('TAB input'!BJ$446:BJ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E91)=\"\", BJ99, INDEX('TAB input'!BK$446:BK$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E91)=\"\", BK99, INDEX('TAB input'!BL$446:BL$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E91)=\"\", BL99, INDEX('TAB input'!BM$446:BM$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E91)=\"\", BM99, INDEX('TAB input'!BN$446:BN$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E91)=\"\", BN99, INDEX('TAB input'!BO$446:BO$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E91)=\"\", BO99, INDEX('TAB input'!BP$446:BP$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E91)=\"\", BP99, INDEX('TAB input'!BQ$446:BQ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E91)=\"\", BQ99, INDEX('TAB input'!BR$446:BR$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E91)=\"\", BR99, INDEX('TAB input'!BS$446:BS$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E91)=\"\", BS99, INDEX('TAB input'!BT$446:BT$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E91)=\"\", BT99, INDEX('TAB input'!BU$446:BU$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E91)=\"\", BU99, INDEX('TAB input'!BV$446:BV$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E91)=\"\", BV99, INDEX('TAB input'!BW$446:BW$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E91)=\"\", BW99, INDEX('TAB input'!BX$446:BX$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E91)=\"\", BX99, INDEX('TAB input'!BY$446:BY$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E91)=\"\", BY99, INDEX('TAB input'!BZ$446:BZ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E91)=\"\", BZ99, INDEX('TAB input'!CA$446:CA$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E91)=\"\", CA99, INDEX('TAB input'!CB$446:CB$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E91)=\"\", CB99, INDEX('TAB input'!CC$446:CC$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E91)=\"\", CC99, INDEX('TAB input'!CD$446:CD$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E91)=\"\", CD99, INDEX('TAB input'!CE$446:CE$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E91)=\"\", CE99, INDEX('TAB input'!CF$446:CF$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E91)=\"\", CF99, INDEX('TAB input'!CG$446:CG$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E91)=\"\", CG99, INDEX('TAB input'!CH$446:CH$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E91)=\"\", CH99, INDEX('TAB input'!CI$446:CI$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E91)=\"\", CI99, INDEX('TAB input'!CJ$446:CJ$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E91)=\"\", CJ99, INDEX('TAB input'!CK$446:CK$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E91)=\"\", CK99, INDEX('TAB input'!CL$446:CL$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E91)=\"\", CL99, INDEX('TAB input'!CM$446:CM$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E91)=\"\", CM99, INDEX('TAB input'!CN$446:CN$495, $E91))","v":"DV"},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E91)=\"\", CN99, INDEX('TAB input'!CO$446:CO$495, $E91))","v":"DV"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>H$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:G102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>G$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:G102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:G102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>I$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:H102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>H$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:H102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:H102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>J$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:I102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>I$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:I102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:I102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>K$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:J102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>J$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:J102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:J102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>L$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:K102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>K$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:K102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:K102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>M$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:L102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>L$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:L102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:L102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>N$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:M102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>M$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:M102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:M102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>O$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:N102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>N$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:N102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:N102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>P$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:O102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>O$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:O102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:O102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Q$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:P102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>P$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:P102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:P102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>R$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Q102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Q$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Q102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Q102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>S$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:R102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>R$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:R102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:R102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>T$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:S102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>S$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:S102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:S102))))","v":9.2901293548610861E-2},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>U$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:T102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>T$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:T102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:T102))))","v":7.6584258331831023E-3},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>V$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:U102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>U$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:U102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:U102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>W$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:V102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>V$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:V102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:V102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>X$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:W102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>W$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:W102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:W102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Y$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:X102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>X$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:X102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:X102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>Z$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Y102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Y$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Y102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Y102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Z102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>Z$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:Z102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:Z102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AA102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AA102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AB102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AB102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AC102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AC102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AD102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AD102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AE102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AF102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AG102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AH102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AI102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AI102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AK102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AL102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AM102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AN102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AN102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AP$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AO102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AO$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AO102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AO102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AQ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AP102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AP$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AP102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AP102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AR$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AQ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AQ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AS$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AR102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AR$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AR102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AR102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AT$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AS102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AS$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AS102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AS102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AU$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AT102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AT$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AT102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AT102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AV$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AU102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AU$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AU102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AU102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AW$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AV102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AV$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AV102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AV102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AX$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AW102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AW$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AW102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AW102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AY$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AX102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AX$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AX102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AX102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>AZ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AY102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AY$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AY102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AY102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>AZ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:AZ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BA102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BA102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BB102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BB102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BC102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BC102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BD102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BD102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BE102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BF102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BG102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BH102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BI102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BI102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BK102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BL102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BM102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BN102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BN102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BP$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BO102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BO$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BO102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BO102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BQ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BP102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BP$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BP102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BP102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BR$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BQ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BQ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BS$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BR102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BR$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BR102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BR102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BT$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BS102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BS$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BS102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BS102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BU$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BT102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BT$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BT102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BT102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BV$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BU102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BU$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BU102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BU102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BW$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BV102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BV$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BV102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BV102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BX$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BW102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BW$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BW102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BW102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BY$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BX102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BX$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BX102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BX102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>BZ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BY102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BY$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BY102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BY102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CA$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BZ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>BZ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:BZ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:BZ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CB$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CA102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CA$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CA102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CA102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CC$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CB102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CB$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CB102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CB102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CD$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CC102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CC$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CC102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CC102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CE$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CD102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CD$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CD102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CD102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CF$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CE102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CE$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CE102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CE102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CG$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CF102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CF$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CF102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CF102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CH$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CG102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CG$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CG102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CG102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CI$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CH102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CH$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CH102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CH102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CJ$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CI102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CI$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CI102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CI102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CK$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CJ102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CJ$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CJ102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CJ102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CL$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CK102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CK$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CK102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CK102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CM$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CL102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CL$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CL102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CL102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CN$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CM102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CM$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CM102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CM102))))","v":0},{"$f":"IF(OFFSET($G92, -$E102, $E102)=\"n/a\",0,IF(OFFSET($G99, -$E102, $E102)=\"SL\",\nIF(OFFSET($G92,-$E102,$E102)+$E102>CO$5,IFERROR((OFFSET($G91,-$E102,$E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CN102)),\nIF(OFFSET($G92,-$E102,$E102)+$E102>CN$5,IFERROR(((OFFSET($G91,-$E102,$E102)-SUM($G102:CN102))*OFFSET($G98, -$E102, $E102)/(OFFSET($G92,-$E102,$E102))),0),OFFSET($G91,-$E102,$E102)-SUM($G102:CN102))))","v":0}]
[null,null,null,null,{"$f":"E102+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E103)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>I$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:H103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>H$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:H103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:H103))))","v":-2.5243600000000003E-4},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>J$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:I103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>I$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:I103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:I103))))","v":-2.1877786666666668E-4},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>K$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:J103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>J$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:J103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:J103))))","v":-1.8960748444444444E-4},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>L$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:K103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>K$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:K103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:K103))))","v":-1.6432648651851852E-4},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>M$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:L103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>L$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:L103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:L103))))","v":-1.4241628831604939E-4},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>N$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:M103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>M$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:M103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:M103))))","v":-1.2342744987390948E-4},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>O$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:N103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>N$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:N103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:N103))))","v":-1.069704565573882E-4},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>P$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:O103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>O$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:O103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:O103))))","v":-9.2707729016403118E-5},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Q$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:P103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>P$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:P103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:P103))))","v":-8.0346698480882717E-5},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>R$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Q103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Q$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Q103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Q103))))","v":-6.9633805350098352E-5},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>S$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:R103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>R$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:R103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:R103))))","v":-6.0349297970085232E-5},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>T$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:S103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>S$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:S103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:S103))))","v":-5.2302724907407208E-5},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>U$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:T103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>T$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:T103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:T103))))","v":-4.5329028253086244E-5},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>V$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:U103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>U$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:U103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:U103))))","v":-3.9285157819341404E-5},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>W$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:V103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>V$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:V103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:V103))))","v":-3.4047136776762558E-5},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>X$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:W103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>W$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:W103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:W103))))","v":-2.2130638904895657E-4},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Y$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:X103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>X$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:X103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:X103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>Z$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Y103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Y$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Y103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Y103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Z103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>Z$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:Z103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:Z103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AI103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AJ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AK103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AL103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AM103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AN103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AP$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AO103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AO$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AO103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AO103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AQ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AP103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AP$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AP103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AP103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AR$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AQ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AQ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AS$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AR103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AR$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AR103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AR103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AT$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AS103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AS$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AS103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AS103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AU$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AT103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AT$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AT103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AT103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AV$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AU103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AU$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AU103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AU103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AW$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AV103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AV$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AV103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AV103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AX$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AW103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AW$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AW103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AW103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AY$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AX103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AX$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AX103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AX103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>AZ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AY103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AY$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AY103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AY103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>AZ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:AZ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BI103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BJ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BK103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BL103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BM103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BN103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BP$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BO103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BO$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BO103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BO103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BQ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BP103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BP$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BP103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BP103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BR$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BQ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BQ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BS$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BR103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BR$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BR103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BR103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BT$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BS103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BS$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BS103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BS103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BU$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BT103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BT$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BT103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BT103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BV$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BU103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BU$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BU103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BU103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BW$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BV103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BV$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BV103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BV103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BX$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BW103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BW$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BW103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BW103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BY$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BX103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BX$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BX103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BX103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>BZ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BY103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BY$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BY103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BY103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CA$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BZ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>BZ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:BZ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:BZ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CB$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CA103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CA$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CA103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CA103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CC$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CB103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CB$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CB103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CB103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CD$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CC103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CC$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CC103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CC103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CE$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CD103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CD$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CD103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CD103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CF$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CE103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CE$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CE103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CE103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CG$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CF103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CF$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CF103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CF103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CH$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CG103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CG$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CG103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CG103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CI$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CH103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CH$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CH103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CH103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CJ$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CI103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CI$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CI103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CI103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CK$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CJ103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CJ$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CJ103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CJ103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CL$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CK103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CK$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CK103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CK103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CM$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CL103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CL$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CL103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CL103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CN$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CM103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CM$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CM103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CM103))))","v":0},{"$f":"IF(OFFSET($G93, -$E103, $E103)=\"n/a\",0,IF(OFFSET($G100, -$E103, $E103)=\"SL\",\nIF(OFFSET($G93,-$E103,$E103)+$E103>CO$5,IFERROR((OFFSET($G92,-$E103,$E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CN103)),\nIF(OFFSET($G94,-$E103,$E103)+$E103>CN$5,IFERROR(((OFFSET($G92,-$E103,$E103)-SUM($G103:CN103))*OFFSET($G99, -$E103, $E103)/(OFFSET($G93,-$E103,$E103))),0),OFFSET($G92,-$E103,$E103)-SUM($G103:CN103))))","v":0}]
[null,null,null,null,{"$f":"E103+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E104)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>J$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:I104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>I$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:I104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:I104))))","v":9.9821435999999999E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>K$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:J104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>J$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:J104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:J104))))","v":8.6511911199999986E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>L$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:K104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>K$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:K104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:K104))))","v":7.497698970666665E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>M$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:L104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>L$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:L104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:L104))))","v":6.4980057745777781E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>N$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:M104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>M$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:M104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:M104))))","v":5.6316050046340736E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>O$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:N104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>N$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:N104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:N104))))","v":4.8807243373495304E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>P$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:O104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>O$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:O104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:O104))))","v":4.2299610923695934E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Q$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:P104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>P$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:P104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:P104))))","v":3.6659662800536473E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>R$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Q104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Q$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Q104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Q104))))","v":3.1771707760464937E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>S$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:R104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>R$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:R104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:R104))))","v":2.7535480059069622E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>T$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:S104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>S$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:S104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:S104))))","v":2.3864082717860342E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>U$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:T104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>T$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:T104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:T104))))","v":2.0682205022145631E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>V$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:U104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>U$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:U104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:U104))))","v":1.792457768585954E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>W$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:V104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>V$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:V104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:V104))))","v":1.5534633994411602E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>X$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:W104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>W$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:W104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:W104))))","v":1.3463349461823393E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Y$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:X104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>X$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:X104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:X104))))","v":8.7511771501852076E-2},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>Z$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Y104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Y$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Y104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Y104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Z104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>Z$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:Z104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:Z104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AI104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AJ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AK104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AL104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AM104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AN104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AP$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AO104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AO$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AO104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AO104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AQ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AP104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AP$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AP104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AP104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AR$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AQ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AQ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AS$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AR104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AR$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AR104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AR104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AT$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AS104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AS$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AS104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AS104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AU$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AT104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AT$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AT104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AT104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AV$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AU104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AU$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AU104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AU104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AW$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AV104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AV$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AV104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AV104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AX$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AW104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AW$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AW104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AW104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AY$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AX104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AX$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AX104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AX104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>AZ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AY104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AY$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AY104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AY104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>AZ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:AZ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BI104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BJ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BK104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BL104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BM104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BN104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BP$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BO104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BO$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BO104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BO104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BQ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BP104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BP$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BP104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BP104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BR$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BQ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BQ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BS$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BR104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BR$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BR104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BR104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BT$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BS104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BS$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BS104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BS104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BU$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BT104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BT$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BT104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BT104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BV$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BU104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BU$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BU104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BU104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BW$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BV104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BV$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BV104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BV104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BX$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BW104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BW$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BW104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BW104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BY$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BX104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BX$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BX104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BX104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>BZ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BY104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BY$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BY104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BY104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CA$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BZ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>BZ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:BZ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:BZ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CB$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CA104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CA$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CA104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CA104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CC$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CB104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CB$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CB104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CB104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CD$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CC104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CC$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CC104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CC104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CE$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CD104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CD$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CD104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CD104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CF$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CE104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CE$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CE104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CE104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CG$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CF104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CF$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CF104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CF104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CH$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CG104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CG$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CG104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CG104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CI$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CH104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CH$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CH104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CH104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CJ$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CI104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CI$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CI104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CI104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CK$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CJ104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CJ$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CJ104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CJ104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CL$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CK104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CK$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CK104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CK104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CM$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CL104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CL$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CL104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CL104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CN$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CM104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CM$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CM104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CM104))))","v":0},{"$f":"IF(OFFSET($G94, -$E104, $E104)=\"n/a\",0,IF(OFFSET($G101, -$E104, $E104)=\"SL\",\nIF(OFFSET($G94,-$E104,$E104)+$E104>CO$5,IFERROR((OFFSET($G93,-$E104,$E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CN104)),\nIF(OFFSET($G95,-$E104,$E104)+$E104>CN$5,IFERROR(((OFFSET($G93,-$E104,$E104)-SUM($G104:CN104))*OFFSET($G100, -$E104, $E104)/(OFFSET($G94,-$E104,$E104))),0),OFFSET($G93,-$E104,$E104)-SUM($G104:CN104))))","v":0}]
[null,null,null,null,{"$f":"E104+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E105)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>K$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:J105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>J$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:J105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:J105))))","v":-1.156E-4},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>L$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:K105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>K$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:K105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:K105))))","v":-1.0018666666666667E-4},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>M$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:L105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>L$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:L105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:L105))))","v":-8.6828444444444453E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>N$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:M105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>M$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:M105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:M105))))","v":-7.5251318518518528E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>O$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:N105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>N$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:N105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:N105))))","v":-6.5217809382716051E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>P$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:O105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>O$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:O105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:O105))))","v":-5.6522101465020581E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Q$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:P105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>P$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:P105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:P105))))","v":-4.8985821269684508E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>R$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Q105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Q$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Q105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Q105))))","v":-4.2454378433726573E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>S$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:R105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>R$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:R105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:R105))))","v":-3.6793794642563033E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>T$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:S105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>S$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:S105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:S105))))","v":-3.1887955356887961E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>U$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:T105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>T$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:T105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:T105))))","v":-2.7636227975969565E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>V$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:U105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>U$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:U105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:U105))))","v":-2.3951397579173625E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>W$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:V105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>V$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:V105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:V105))))","v":-2.0757877901950478E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>X$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:W105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>W$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:W105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:W105))))","v":-1.799016084835708E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Y$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:X105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>X$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:X105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:X105))))","v":-1.5591472735242804E-5},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>Z$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Y105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Y$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Y105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Y105))))","v":-1.0134457277907825E-4},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AA$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Z105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>Z$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:Z105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:Z105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AB$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AA105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AA$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AA105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AA105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AC$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AB105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AB$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AB105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AB105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AD$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AC105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AC$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AC105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AC105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AE$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AD105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AD$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AD105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AD105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AF$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AE105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AE$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AE105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AE105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AG$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AF105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AF$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AF105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AF105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AH$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AG105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AG$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AG105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AG105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AI$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AH105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AH$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AH105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AH105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AJ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AI105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AI$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AI105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AI105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AK$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AJ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AJ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AL$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AK105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AK$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AK105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AK105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AM$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AL105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AL$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AL105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AL105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AN$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AM105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AM$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AM105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AM105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AO$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AN105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AN$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AN105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AN105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AP$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AO105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AO$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AO105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AO105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AQ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AP105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AP$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AP105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AP105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AR$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AQ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AQ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AS$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AR105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AR$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AR105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AR105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AT$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AS105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AS$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AS105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AS105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AU$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AT105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AT$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AT105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AT105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AV$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AU105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AU$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AU105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AU105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AW$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AV105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AV$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AV105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AV105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AX$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AW105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AW$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AW105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AW105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AY$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AX105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AX$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AX105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AX105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>AZ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AY105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AY$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AY105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AY105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BA$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>AZ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:AZ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BB$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BA105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BA$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BA105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BA105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BC$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BB105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BB$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BB105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BB105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BD$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BC105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BC$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BC105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BC105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BE$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BD105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BD$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BD105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BD105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BF$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BE105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BE$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BE105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BE105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BG$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BF105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BF$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BF105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BF105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BH$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BG105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BG$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BG105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BG105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BI$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BH105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BH$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BH105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BH105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BJ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BI105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BI$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BI105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BI105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BK$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BJ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BJ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BL$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BK105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BK$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BK105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BK105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BM$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BL105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BL$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BL105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BL105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BN$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BM105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BM$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BM105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BM105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BO$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BN105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BN$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BN105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BN105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BP$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BO105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BO$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BO105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BO105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BQ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BP105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BP$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BP105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BP105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BR$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BQ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BQ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BS$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BR105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BR$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BR105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BR105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BT$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BS105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BS$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BS105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BS105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BU$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BT105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BT$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BT105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BT105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BV$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BU105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BU$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BU105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BU105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BW$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BV105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BV$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BV105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BV105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BX$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BW105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BW$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BW105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BW105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BY$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BX105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BX$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BX105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BX105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>BZ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BY105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BY$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BY105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BY105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CA$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BZ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>BZ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:BZ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:BZ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CB$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CA105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CA$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CA105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CA105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CC$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CB105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CB$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CB105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CB105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CD$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CC105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CC$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CC105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CC105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CE$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CD105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CD$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CD105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CD105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CF$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CE105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CE$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CE105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CE105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CG$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CF105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CF$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CF105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CF105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CH$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CG105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CG$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CG105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CG105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CI$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CH105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CH$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CH105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CH105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CJ$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CI105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CI$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CI105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CI105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CK$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CJ105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CJ$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CJ105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CJ105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CL$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CK105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CK$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CK105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CK105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CM$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CL105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CL$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CL105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CL105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CN$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CM105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CM$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CM105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CM105))))","v":0},{"$f":"IF(OFFSET($G95, -$E105, $E105)=\"n/a\",0,IF(OFFSET($G102, -$E105, $E105)=\"SL\",\nIF(OFFSET($G95,-$E105,$E105)+$E105>CO$5,IFERROR((OFFSET($G94,-$E105,$E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CN105)),\nIF(OFFSET($G96,-$E105,$E105)+$E105>CN$5,IFERROR(((OFFSET($G94,-$E105,$E105)-SUM($G105:CN105))*OFFSET($G101, -$E105, $E105)/(OFFSET($G95,-$E105,$E105))),0),OFFSET($G94,-$E105,$E105)-SUM($G105:CN105))))","v":0}]
[null,null,null,null,{"$f":"E105+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E106)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>L$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:K106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>K$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:K106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:K106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>M$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:L106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>L$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:L106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:L106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>N$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:M106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>M$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:M106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:M106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>O$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:N106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>N$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:N106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:N106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>P$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:O106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>O$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:O106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:O106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Q$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:P106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>P$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:P106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:P106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>R$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Q106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Q$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Q106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Q106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>S$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:R106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>R$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:R106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:R106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>T$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:S106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>S$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:S106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:S106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>U$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:T106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>T$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:T106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:T106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>V$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:U106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>U$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:U106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:U106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>W$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:V106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>V$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:V106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:V106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>X$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:W106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>W$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:W106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:W106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Y$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:X106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>X$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:X106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:X106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>Z$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Y106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Y$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Y106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Y106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Z106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>Z$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:Z106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:Z106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AA106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AB106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AB106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AC106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AC106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AD106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AD106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AE106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AE106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AF106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AF106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AG106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AG106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AH106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AH106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AI106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AI106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AJ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AK106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AK106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AL106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AL106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AM106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AM106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AN106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AN106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AP$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AO106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AO$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AO106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AO106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AQ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AP106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AP$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AP106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AP106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AR$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AQ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AQ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AS$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AR106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AR$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AR106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AR106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AT$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AS106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AS$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AS106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AS106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AU$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AT106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AT$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AT106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AT106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AV$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AU106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AU$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AU106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AU106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AW$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AV106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AV$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AV106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AV106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AX$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AW106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AW$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AW106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AW106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AY$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AX106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AX$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AX106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AX106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>AZ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AY106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AY$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AY106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AY106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>AZ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:AZ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BA106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BB106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BB106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BC106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BC106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BD106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BD106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BE106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BE106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BF106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BF106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BG106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BG106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BH106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BH106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BI106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BI106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BJ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BK106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BK106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BL106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BL106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BM106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BM106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BN106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BN106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BP$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BO106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BO$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BO106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BO106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BQ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BP106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BP$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BP106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BP106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BR$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BQ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BQ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BS$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BR106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BR$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BR106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BR106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BT$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BS106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BS$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BS106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BS106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BU$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BT106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BT$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BT106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BT106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BV$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BU106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BU$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BU106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BU106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BW$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BV106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BV$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BV106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BV106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BX$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BW106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BW$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BW106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BW106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BY$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BX106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BX$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BX106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BX106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>BZ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BY106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BY$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BY106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BY106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CA$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>BZ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:BZ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CB$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CA106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CA$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CA106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CA106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CC$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CB106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CB$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CB106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CB106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CD$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CC106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CC$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CC106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CC106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CE$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CD106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CD$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CD106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CD106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CF$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CE106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CE$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CE106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CE106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CG$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CF106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CF$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CF106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CF106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CH$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CG106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CG$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CG106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CG106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CI$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CH106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CH$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CH106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CH106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CJ$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CI106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CI$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CI106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CI106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CK$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CJ106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CJ$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CJ106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CJ106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CL$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CK106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CK$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CK106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CK106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CM$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CL106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CL$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CL106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CL106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CN$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CM106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CM$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CM106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CM106))))","v":0},{"$f":"IF(OFFSET($G96, -$E106, $E106)=\"n/a\",0,IF(OFFSET($G103, -$E106, $E106)=\"SL\",\nIF(OFFSET($G96,-$E106,$E106)+$E106>CO$5,IFERROR((OFFSET($G95,-$E106,$E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CN106)),\nIF(OFFSET($G97,-$E106,$E106)+$E106>CN$5,IFERROR(((OFFSET($G95,-$E106,$E106)-SUM($G106:CN106))*OFFSET($G102, -$E106, $E106)/(OFFSET($G96,-$E106,$E106))),0),OFFSET($G95,-$E106,$E106)-SUM($G106:CN106))))","v":0}]
[null,null,null,null,{"$f":"E106+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E107)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>M$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:L107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>L$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:L107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:L107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>N$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:M107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>M$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:M107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:M107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>O$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:N107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>N$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:N107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:N107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>P$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:O107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>O$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:O107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:O107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Q$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:P107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>P$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:P107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:P107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>R$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Q107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Q$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Q107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Q107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>S$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:R107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>R$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:R107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:R107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>T$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:S107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>S$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:S107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:S107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>U$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:T107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>T$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:T107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:T107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>V$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:U107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>U$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:U107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:U107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>W$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:V107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>V$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:V107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:V107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>X$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:W107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>W$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:W107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:W107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Y$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:X107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>X$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:X107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:X107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>Z$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Y107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Y$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Y107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Y107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Z107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>Z$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:Z107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:Z107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AB107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AC107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AD107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AE107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AF107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AG107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AH107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AI107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AJ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AK107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AL107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AM107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AN107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AP$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AO107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AO$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AO107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AO107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AQ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AP107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AP$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AP107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AP107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AR$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AQ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AQ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AS$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AR107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AR$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AR107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AR107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AT$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AS107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AS$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AS107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AS107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AU$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AT107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AT$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AT107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AT107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AV$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AU107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AU$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AU107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AU107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AW$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AV107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AV$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AV107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AV107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AX$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AW107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AW$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AW107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AW107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AY$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AX107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AX$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AX107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AX107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>AZ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AY107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AY$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AY107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AY107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>AZ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:AZ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BB107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BC107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BD107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BE107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BF107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BG107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BH107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BI107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BJ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BK107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BL107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BM107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BN107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BP$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BO107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BO$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BO107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BO107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BQ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BP107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BP$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BP107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BP107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BR$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BQ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BQ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BS$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BR107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BR$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BR107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BR107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BT$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BS107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BS$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BS107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BS107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BU$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BT107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BT$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BT107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BT107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BV$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BU107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BU$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BU107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BU107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BW$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BV107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BV$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BV107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BV107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BX$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BW107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BW$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BW107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BW107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BY$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BX107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BX$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BX107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BX107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>BZ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BY107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BY$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BY107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BY107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CA$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>BZ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:BZ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CB$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CA107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CA$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CA107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CA107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CC$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CB107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CB$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CB107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CB107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CD$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CC107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CC$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CC107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CC107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CE$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CD107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CD$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CD107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CD107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CF$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CE107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CE$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CE107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CE107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CG$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CF107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CF$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CF107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CF107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CH$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CG107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CG$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CG107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CG107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CI$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CH107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CH$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CH107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CH107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CJ$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CI107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CI$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CI107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CI107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CK$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CJ107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CJ$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CJ107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CJ107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CL$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CK107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CK$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CK107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CK107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CM$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CL107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CL$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CL107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CL107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CN$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CM107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CM$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CM107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CM107))))","v":0},{"$f":"IF(OFFSET($G97, -$E107, $E107)=\"n/a\",0,IF(OFFSET($G104, -$E107, $E107)=\"SL\",\nIF(OFFSET($G97,-$E107,$E107)+$E107>CO$5,IFERROR((OFFSET($G96,-$E107,$E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CN107)),\nIF(OFFSET($G98,-$E107,$E107)+$E107>CN$5,IFERROR(((OFFSET($G96,-$E107,$E107)-SUM($G107:CN107))*OFFSET($G103, -$E107, $E107)/(OFFSET($G97,-$E107,$E107))),0),OFFSET($G96,-$E107,$E107)-SUM($G107:CN107))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E103)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>I$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:H110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>H$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:H110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:H110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>J$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:I110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>I$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:I110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:I110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>K$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:J110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>J$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:J110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:J110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>L$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:K110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>K$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:K110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:K110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>M$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:L110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>L$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:L110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:L110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>N$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:M110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>M$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:M110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:M110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>O$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:N110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>N$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:N110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:N110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>P$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:O110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>O$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:O110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:O110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Q$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:P110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>P$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:P110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:P110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>R$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Q110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Q$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Q110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Q110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>S$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:R110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>R$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:R110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:R110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>T$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:S110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>S$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:S110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:S110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>U$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:T110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>T$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:T110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:T110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>V$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:U110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>U$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:U110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:U110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>W$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:V110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>V$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:V110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:V110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>X$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:W110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>W$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:W110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:W110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Y$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:X110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>X$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:X110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:X110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>Z$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Y110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Y$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Y110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Y110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:Z110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>Z$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:Z110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:Z110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AA110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AA110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AA110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AB110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AB110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AB110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AC110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AC110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AC110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AD110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AD110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AD110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AE110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AE110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AE110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AF110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AF110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AF110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AG110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AG110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AG110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AH110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AH110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AH110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AI110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AI110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AI110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AJ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AK110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AK110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AK110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AL110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AL110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AL110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AM110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AM110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AM110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AN110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AN110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AN110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AP$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AO110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AO$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AO110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AO110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AQ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AP110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AP$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AP110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AP110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AR$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AQ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AQ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AS$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AR110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AR$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AR110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AR110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AT$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AS110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AS$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AS110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AS110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AU$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AT110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AT$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AT110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AT110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AV$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AU110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AU$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AU110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AU110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AW$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AV110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AV$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AV110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AV110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AX$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AW110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AW$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AW110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AW110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AY$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AX110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AX$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AX110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AX110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>AZ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AY110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AY$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AY110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AY110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>AZ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:AZ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BA110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BA110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BA110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BB110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BB110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BB110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BC110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BC110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BC110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BD110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BD110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BD110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BE110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BE110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BE110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BF110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BF110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BF110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BG110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BG110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BG110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BH110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BH110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BH110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BI110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BI110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BI110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BJ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BK110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BK110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BK110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BL110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BL110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BL110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BM110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BM110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BM110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BN110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BN110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BN110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BP$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BO110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BO$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BO110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BO110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BQ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BP110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BP$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BP110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BP110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BR$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BQ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BQ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BS$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BR110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BR$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BR110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BR110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BT$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BS110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BS$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BS110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BS110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BU$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BT110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BT$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BT110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BT110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BV$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BU110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BU$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BU110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BU110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BW$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BV110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BV$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BV110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BV110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BX$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BW110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BW$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BW110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BW110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BY$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BX110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BX$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BX110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BX110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>BZ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BY110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BY$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BY110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BY110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CA$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:BZ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>BZ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:BZ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:BZ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CB$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CA110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CA$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CA110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CA110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CC$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CB110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CB$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CB110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CB110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CD$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CC110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CC$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CC110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CC110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CE$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CD110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CD$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CD110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CD110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CF$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CE110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CE$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CE110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CE110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CG$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CF110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CF$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CF110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CF110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CH$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CG110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CG$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CG110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CG110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CI$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CH110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CH$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CH110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CH110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CJ$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CI110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CI$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CI110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CI110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CK$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CJ110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CJ$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CJ110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CJ110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CL$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CK110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CK$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CK110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CK110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CM$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CL110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CL$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CL110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CL110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CN$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CM110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CM$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CM110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CM110))))","v":0},{"$f":"IF(OFFSET($G96, -$E102, $E103)=\"n/a\", 0, IF(OFFSET($G99, -$E102, $E103)=\"SL\",\nIF(OFFSET($G96, -$E102, $E103)+$E103>CO$5, IFERROR((OFFSET($G95, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))), 0), OFFSET($G95, -$E102, $E103)-SUM($G110:CN110)),\nIF(OFFSET($G97, -$E102, $E103)+$E103>CN$5, IFERROR(((OFFSET($G95, -$E102, $E103)-SUM($G110:CN110))*OFFSET($G98, -$E102, $E103)/(OFFSET($G96, -$E102, $E103))),0), OFFSET($G95, -$E102, $E103)-SUM($G110:CN110))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E104)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>J$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:I111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>I$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:I111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:I111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>K$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:J111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>J$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:J111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:J111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>L$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:K111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>K$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:K111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:K111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>M$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:L111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>L$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:L111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:L111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>N$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:M111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>M$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:M111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:M111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>O$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:N111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>N$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:N111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:N111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>P$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:O111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>O$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:O111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:O111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Q$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:P111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>P$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:P111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:P111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>R$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Q111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Q$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Q111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Q111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>S$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:R111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>R$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:R111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:R111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>T$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:S111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>S$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:S111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:S111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>U$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:T111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>T$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:T111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:T111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>V$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:U111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>U$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:U111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:U111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>W$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:V111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>V$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:V111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:V111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>X$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:W111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>W$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:W111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:W111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Y$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:X111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>X$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:X111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:X111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>Z$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Y111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Y$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Y111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Y111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:Z111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>Z$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:Z111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:Z111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AA111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AA111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AA111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AB111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AB111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AB111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AC111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AC111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AC111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AD111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AD111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AD111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AE111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AE111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AE111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AF111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AF111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AF111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AG111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AG111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AG111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AH111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AH111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AH111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AI111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AI111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AI111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AJ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AK111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AK111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AK111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AL111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AL111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AL111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AM111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AM111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AM111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AN111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AN111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AN111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AP$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AO111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AO$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AO111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AO111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AQ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AP111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AP$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AP111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AP111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AR$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AQ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AQ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AS$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AR111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AR$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AR111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AR111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AT$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AS111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AS$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AS111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AS111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AU$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AT111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AT$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AT111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AT111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AV$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AU111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AU$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AU111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AU111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AW$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AV111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AV$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AV111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AV111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AX$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AW111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AW$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AW111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AW111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AY$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AX111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AX$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AX111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AX111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>AZ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AY111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AY$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AY111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AY111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>AZ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:AZ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BA111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BA111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BA111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BB111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BB111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BB111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BC111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BC111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BC111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BD111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BD111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BD111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BE111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BE111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BE111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BF111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BF111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BF111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BG111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BG111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BG111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BH111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BH111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BH111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BI111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BI111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BI111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BJ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BK111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BK111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BK111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BL111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BL111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BL111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BM111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BM111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BM111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BN111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BN111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BN111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BP$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BO111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BO$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BO111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BO111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BQ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BP111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BP$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BP111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BP111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BR$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BQ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BQ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BS$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BR111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BR$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BR111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BR111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BT$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BS111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BS$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BS111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BS111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BU$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BT111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BT$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BT111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BT111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BV$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BU111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BU$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BU111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BU111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BW$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BV111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BV$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BV111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BV111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BX$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BW111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BW$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BW111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BW111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BY$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BX111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BX$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BX111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BX111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>BZ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BY111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BY$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BY111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BY111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CA$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:BZ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>BZ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:BZ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:BZ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CB$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CA111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CA$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CA111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CA111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CC$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CB111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CB$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CB111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CB111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CD$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CC111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CC$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CC111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CC111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CE$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CD111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CD$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CD111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CD111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CF$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CE111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CE$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CE111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CE111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CG$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CF111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CF$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CF111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CF111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CH$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CG111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CG$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CG111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CG111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CI$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CH111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CH$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CH111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CH111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CJ$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CI111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CI$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CI111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CI111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CK$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CJ111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CJ$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CJ111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CJ111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CL$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CK111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CK$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CK111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CK111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CM$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CL111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CL$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CL111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CL111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CN$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CM111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CM$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CM111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CM111))))","v":0},{"$f":"IF(OFFSET($G97, -$E103, $E104)=\"n/a\", 0, IF(OFFSET($G100, -$E103, $E104)=\"SL\",\nIF(OFFSET($G97, -$E103, $E104)+$E104>CO$5, IFERROR((OFFSET($G96, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))), 0), OFFSET($G96, -$E103, $E104)-SUM($G111:CN111)),\nIF(OFFSET($G98, -$E103, $E104)+$E104>CN$5, IFERROR(((OFFSET($G96, -$E103, $E104)-SUM($G111:CN111))*OFFSET($G99, -$E103, $E104)/(OFFSET($G97, -$E103, $E104))),0), OFFSET($G96, -$E103, $E104)-SUM($G111:CN111))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E105)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>K$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:J112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>J$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:J112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:J112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>L$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:K112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>K$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:K112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:K112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>M$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:L112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>L$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:L112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:L112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>N$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:M112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>M$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:M112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:M112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>O$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:N112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>N$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:N112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:N112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>P$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:O112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>O$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:O112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:O112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Q$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:P112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>P$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:P112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:P112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>R$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Q112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Q$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Q112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Q112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>S$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:R112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>R$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:R112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:R112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>T$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:S112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>S$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:S112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:S112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>U$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:T112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>T$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:T112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:T112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>V$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:U112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>U$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:U112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:U112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>W$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:V112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>V$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:V112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:V112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>X$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:W112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>W$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:W112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:W112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Y$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:X112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>X$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:X112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:X112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>Z$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Y112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Y$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Y112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Y112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AA$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:Z112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>Z$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:Z112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:Z112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AB$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AA112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AA$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AA112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AA112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AC$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AB112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AB$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AB112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AB112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AD$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AC112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AC$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AC112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AC112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AE$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AD112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AD$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AD112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AD112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AF$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AE112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AE$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AE112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AE112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AG$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AF112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AF$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AF112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AF112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AH$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AG112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AG$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AG112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AG112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AI$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AH112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AH$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AH112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AH112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AJ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AI112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AI$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AI112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AI112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AK$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AJ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AJ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AL$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AK112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AK$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AK112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AK112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AM$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AL112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AL$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AL112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AL112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AN$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AM112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AM$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AM112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AM112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AO$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AN112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AN$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AN112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AN112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AP$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AO112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AO$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AO112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AO112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AQ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AP112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AP$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AP112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AP112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AR$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AQ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AQ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AS$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AR112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AR$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AR112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AR112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AT$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AS112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AS$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AS112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AS112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AU$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AT112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AT$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AT112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AT112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AV$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AU112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AU$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AU112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AU112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AW$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AV112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AV$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AV112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AV112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AX$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AW112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AW$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AW112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AW112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AY$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AX112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AX$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AX112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AX112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>AZ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AY112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AY$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AY112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AY112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BA$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>AZ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:AZ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BB$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BA112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BA$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BA112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BA112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BC$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BB112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BB$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BB112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BB112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BD$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BC112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BC$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BC112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BC112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BE$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BD112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BD$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BD112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BD112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BF$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BE112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BE$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BE112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BE112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BG$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BF112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BF$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BF112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BF112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BH$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BG112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BG$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BG112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BG112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BI$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BH112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BH$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BH112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BH112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BJ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BI112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BI$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BI112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BI112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BK$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BJ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BJ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BL$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BK112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BK$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BK112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BK112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BM$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BL112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BL$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BL112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BL112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BN$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BM112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BM$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BM112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BM112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BO$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BN112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BN$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BN112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BN112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BP$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BO112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BO$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BO112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BO112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BQ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BP112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BP$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BP112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BP112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BR$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BQ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BQ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BS$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BR112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BR$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BR112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BR112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BT$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BS112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BS$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BS112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BS112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BU$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BT112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BT$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BT112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BT112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BV$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BU112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BU$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BU112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BU112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BW$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BV112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BV$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BV112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BV112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BX$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BW112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BW$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BW112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BW112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BY$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BX112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BX$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BX112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BX112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>BZ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BY112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BY$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BY112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BY112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CA$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:BZ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>BZ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:BZ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:BZ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CB$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CA112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CA$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CA112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CA112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CC$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CB112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CB$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CB112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CB112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CD$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CC112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CC$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CC112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CC112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CE$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CD112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CD$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CD112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CD112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CF$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CE112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CE$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CE112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CE112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CG$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CF112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CF$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CF112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CF112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CH$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CG112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CG$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CG112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CG112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CI$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CH112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CH$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CH112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CH112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CJ$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CI112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CI$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CI112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CI112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CK$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CJ112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CJ$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CJ112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CJ112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CL$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CK112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CK$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CK112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CK112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CM$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CL112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CL$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CL112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CL112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CN$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CM112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CM$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CM112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CM112))))","v":0},{"$f":"IF(OFFSET($G98, -$E104, $E105)=\"n/a\", 0, IF(OFFSET($G101, -$E104, $E105)=\"SL\",\nIF(OFFSET($G98, -$E104, $E105)+$E105>CO$5, IFERROR((OFFSET($G97, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))), 0), OFFSET($G97, -$E104, $E105)-SUM($G112:CN112)),\nIF(OFFSET($G99, -$E104, $E105)+$E105>CN$5, IFERROR(((OFFSET($G97, -$E104, $E105)-SUM($G112:CN112))*OFFSET($G100, -$E104, $E105)/(OFFSET($G98, -$E104, $E105))),0), OFFSET($G97, -$E104, $E105)-SUM($G112:CN112))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E106)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>L$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:K113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>K$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:K113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:K113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>M$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:L113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>L$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:L113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:L113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>N$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:M113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>M$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:M113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:M113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>O$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:N113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>N$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:N113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:N113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>P$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:O113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>O$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:O113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:O113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Q$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:P113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>P$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:P113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:P113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>R$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Q113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Q$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Q113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Q113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>S$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:R113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>R$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:R113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:R113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>T$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:S113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>S$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:S113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:S113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>U$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:T113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>T$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:T113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:T113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>V$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:U113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>U$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:U113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:U113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>W$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:V113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>V$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:V113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:V113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>X$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:W113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>W$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:W113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:W113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Y$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:X113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>X$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:X113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:X113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>Z$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Y113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Y$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Y113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Y113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AA$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:Z113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>Z$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:Z113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:Z113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AB$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AA113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AA$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AA113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AA113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AC$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AB113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AB$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AB113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AB113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AD$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AC113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AC$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AC113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AC113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AE$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AD113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AD$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AD113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AD113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AF$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AE113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AE$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AE113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AE113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AG$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AF113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AF$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AF113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AF113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AH$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AG113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AG$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AG113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AG113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AI$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AH113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AH$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AH113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AH113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AJ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AI113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AI$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AI113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AI113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AK$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AJ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AJ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AL$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AK113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AK$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AK113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AK113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AM$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AL113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AL$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AL113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AL113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AN$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AM113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AM$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AM113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AM113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AO$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AN113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AN$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AN113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AN113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AP$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AO113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AO$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AO113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AO113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AQ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AP113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AP$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AP113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AP113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AR$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AQ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AQ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AS$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AR113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AR$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AR113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AR113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AT$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AS113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AS$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AS113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AS113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AU$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AT113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AT$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AT113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AT113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AV$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AU113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AU$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AU113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AU113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AW$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AV113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AV$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AV113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AV113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AX$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AW113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AW$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AW113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AW113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AY$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AX113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AX$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AX113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AX113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>AZ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AY113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AY$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AY113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AY113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BA$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>AZ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:AZ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BB$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BA113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BA$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BA113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BA113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BC$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BB113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BB$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BB113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BB113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BD$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BC113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BC$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BC113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BC113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BE$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BD113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BD$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BD113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BD113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BF$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BE113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BE$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BE113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BE113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BG$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BF113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BF$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BF113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BF113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BH$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BG113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BG$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BG113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BG113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BI$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BH113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BH$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BH113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BH113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BJ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BI113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BI$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BI113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BI113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BK$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BJ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BJ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BL$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BK113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BK$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BK113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BK113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BM$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BL113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BL$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BL113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BL113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BN$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BM113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BM$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BM113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BM113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BO$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BN113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BN$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BN113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BN113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BP$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BO113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BO$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BO113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BO113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BQ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BP113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BP$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BP113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BP113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BR$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BQ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BQ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BS$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BR113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BR$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BR113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BR113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BT$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BS113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BS$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BS113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BS113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BU$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BT113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BT$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BT113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BT113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BV$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BU113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BU$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BU113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BU113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BW$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BV113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BV$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BV113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BV113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BX$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BW113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BW$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BW113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BW113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BY$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BX113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BX$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BX113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BX113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>BZ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BY113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BY$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BY113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BY113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CA$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:BZ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>BZ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:BZ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:BZ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CB$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CA113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CA$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CA113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CA113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CC$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CB113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CB$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CB113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CB113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CD$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CC113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CC$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CC113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CC113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CE$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CD113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CD$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CD113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CD113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CF$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CE113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CE$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CE113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CE113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CG$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CF113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CF$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CF113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CF113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CH$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CG113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CG$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CG113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CG113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CI$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CH113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CH$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CH113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CH113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CJ$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CI113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CI$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CI113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CI113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CK$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CJ113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CJ$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CJ113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CJ113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CL$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CK113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CK$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CK113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CK113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CM$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CL113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CL$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CL113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CL113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CN$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CM113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CM$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CM113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CM113))))","v":0},{"$f":"IF(OFFSET($G99, -$E105, $E106)=\"n/a\", 0, IF(OFFSET($G102, -$E105, $E106)=\"SL\",\nIF(OFFSET($G99, -$E105, $E106)+$E106>CO$5, IFERROR((OFFSET($G98, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))), 0), OFFSET($G98, -$E105, $E106)-SUM($G113:CN113)),\nIF(OFFSET($G100, -$E105, $E106)+$E106>CN$5, IFERROR(((OFFSET($G98, -$E105, $E106)-SUM($G113:CN113))*OFFSET($G101, -$E105, $E106)/(OFFSET($G99, -$E105, $E106))),0), OFFSET($G98, -$E105, $E106)-SUM($G113:CN113))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E107)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>M$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:L114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>L$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:L114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:L114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>N$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:M114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>M$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:M114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:M114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>O$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:N114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>N$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:N114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:N114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>P$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:O114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>O$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:O114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:O114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Q$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:P114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>P$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:P114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:P114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>R$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Q114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Q$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Q114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Q114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>S$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:R114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>R$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:R114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:R114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>T$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:S114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>S$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:S114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:S114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>U$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:T114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>T$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:T114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:T114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>V$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:U114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>U$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:U114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:U114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>W$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:V114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>V$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:V114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:V114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>X$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:W114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>W$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:W114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:W114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Y$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:X114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>X$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:X114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:X114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>Z$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Y114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Y$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Y114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Y114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:Z114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>Z$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:Z114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:Z114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AA114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AA114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AA114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AB114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AB114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AB114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AC114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AC114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AC114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AD114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AD114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AD114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AE114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AE114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AE114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AF114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AF114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AF114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AG114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AG114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AG114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AH114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AH114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AH114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AI114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AI114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AI114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AJ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AK114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AK114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AK114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AL114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AL114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AL114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AM114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AM114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AM114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AN114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AN114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AN114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AP$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AO114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AO$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AO114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AO114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AQ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AP114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AP$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AP114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AP114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AR$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AQ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AQ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AS$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AR114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AR$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AR114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AR114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AT$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AS114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AS$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AS114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AS114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AU$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AT114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AT$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AT114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AT114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AV$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AU114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AU$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AU114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AU114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AW$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AV114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AV$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AV114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AV114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AX$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AW114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AW$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AW114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AW114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AY$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AX114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AX$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AX114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AX114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>AZ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AY114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AY$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AY114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AY114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>AZ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:AZ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BA114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BA114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BA114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BB114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BB114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BB114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BC114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BC114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BC114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BD114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BD114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BD114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BE114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BE114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BE114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BF114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BF114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BF114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BG114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BG114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BG114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BH114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BH114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BH114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BI114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BI114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BI114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BJ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BK114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BK114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BK114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BL114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BL114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BL114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BM114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BM114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BM114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BN114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BN114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BN114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BP$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BO114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BO$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BO114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BO114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BQ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BP114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BP$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BP114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BP114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BR$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BQ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BQ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BS$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BR114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BR$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BR114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BR114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BT$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BS114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BS$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BS114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BS114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BU$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BT114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BT$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BT114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BT114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BV$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BU114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BU$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BU114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BU114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BW$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BV114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BV$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BV114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BV114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BX$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BW114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BW$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BW114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BW114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BY$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BX114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BX$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BX114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BX114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>BZ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BY114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BY$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BY114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BY114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CA$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:BZ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>BZ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:BZ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:BZ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CB$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CA114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CA$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CA114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CA114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CC$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CB114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CB$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CB114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CB114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CD$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CC114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CC$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CC114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CC114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CE$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CD114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CD$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CD114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CD114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CF$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CE114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CE$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CE114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CE114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CG$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CF114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CF$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CF114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CF114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CH$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CG114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CG$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CG114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CG114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CI$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CH114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CH$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CH114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CH114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CJ$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CI114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CI$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CI114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CI114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CK$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CJ114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CJ$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CJ114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CJ114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CL$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CK114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CK$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CK114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CK114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CM$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CL114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CL$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CL114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CL114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CN$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CM114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CM$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CM114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CM114))))","v":0},{"$f":"IF(OFFSET($G100, -$E106, $E107)=\"n/a\", 0, IF(OFFSET($G103, -$E106, $E107)=\"SL\",\nIF(OFFSET($G100, -$E106, $E107)+$E107>CO$5, IFERROR((OFFSET($G99, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))), 0), OFFSET($G99, -$E106, $E107)-SUM($G114:CN114)),\nIF(OFFSET($G101, -$E106, $E107)+$E107>CN$5, IFERROR(((OFFSET($G99, -$E106, $E107)-SUM($G114:CN114))*OFFSET($G102, -$E106, $E107)/(OFFSET($G100, -$E106, $E107))),0), OFFSET($G99, -$E106, $E107)-SUM($G114:CN114))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F90&\" - tax depreciation\"","v":"SCADA - tax depreciation"},null,{"$f":"SUM(H102:H115)+H94","v":9.4794563548610863E-2},0.16557257754861088,0.19337095168194418,0.1791079972641664,0.16761377010209233,0.15765210656162817,0.14901866482655918,0.14153634865616607,0.13505167464182535,0.12943162382939677,{"$f":"SUM(R102:R115)+R94","v":0.12456091312529198},0.12033963051506784,0.11668118558620691,2.8267665599099677E-2,1.7861341130461027E-2,1.547982897973289E-2,1.3224052911926078E-2,8.7496180029116827E-2,-1.0134457277907825E-4,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN102:AN115)+AN94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT102:BT115)+BT94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E119","v":"Asset class 5"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E119, 'TAB input'!$D$18:$D$67, 0))","v":"O&M Facilities"}]
[null,null,null,null,{"$f":"E91+1","v":5},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E119)","v":8.7984031912379983},{"$f":"INDEX('TAB input'!H$18:H$67, $E119)-INDEX('TAB input'!H$72:H$121, $E119)-INDEX('TAB input'!H$126:H$175, $E119)","v":1.5213708999670665},{"$f":"INDEX('TAB input'!I$18:I$67, $E119)-INDEX('TAB input'!I$72:I$121, $E119)-INDEX('TAB input'!I$126:I$175, $E119)","v":3.3166966299761551},{"$f":"INDEX('TAB input'!J$18:J$67, $E119)-INDEX('TAB input'!J$72:J$121, $E119)-INDEX('TAB input'!J$126:J$175, $E119)","v":-0.10880246594739729},{"$f":"INDEX('TAB input'!K$18:K$67, $E119)-INDEX('TAB input'!K$72:K$121, $E119)-INDEX('TAB input'!K$126:K$175, $E119)","v":2.7278508064497613},{"$f":"INDEX('TAB input'!L$18:L$67, $E119)-INDEX('TAB input'!L$72:L$121, $E119)-INDEX('TAB input'!L$126:L$175, $E119)","v":2.5301250906994994},{"$f":"INDEX('TAB input'!M$18:M$67, $E119)-INDEX('TAB input'!M$72:M$121, $E119)-INDEX('TAB input'!M$126:M$175, $E119)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E119)-INDEX('TAB input'!N$72:N$121, $E119)-INDEX('TAB input'!N$126:N$175, $E119)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E119)-INDEX('TAB input'!O$72:O$121, $E119)-INDEX('TAB input'!O$126:O$175, $E119)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E119)-INDEX('TAB input'!P$72:P$121, $E119)-INDEX('TAB input'!P$126:P$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E119)-INDEX('TAB input'!Q$72:Q$121, $E119)-INDEX('TAB input'!Q$126:Q$175, $E119)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E119)-INDEX('TAB input'!R$72:R$121, $E119)-INDEX('TAB input'!R$126:R$175, $E119)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E119)-INDEX('TAB input'!S$72:S$121, $E119)-INDEX('TAB input'!S$126:S$175, $E119)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E119)-INDEX('TAB input'!T$72:T$121, $E119)-INDEX('TAB input'!T$126:T$175, $E119)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E119)-INDEX('TAB input'!U$72:U$121, $E119)-INDEX('TAB input'!U$126:U$175, $E119)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E119)-INDEX('TAB input'!V$72:V$121, $E119)-INDEX('TAB input'!V$126:V$175, $E119)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E119)-INDEX('TAB input'!W$72:W$121, $E119)-INDEX('TAB input'!W$126:W$175, $E119)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E119)-INDEX('TAB input'!X$72:X$121, $E119)-INDEX('TAB input'!X$126:X$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E119)-INDEX('TAB input'!Y$72:Y$121, $E119)-INDEX('TAB input'!Y$126:Y$175, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E119)-INDEX('TAB input'!Z$72:Z$121, $E119)-INDEX('TAB input'!Z$126:Z$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E119)-INDEX('TAB input'!AA$72:AA$121, $E119)-INDEX('TAB input'!AA$126:AA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E119)-INDEX('TAB input'!AB$72:AB$121, $E119)-INDEX('TAB input'!AB$126:AB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E119)-INDEX('TAB input'!AC$72:AC$121, $E119)-INDEX('TAB input'!AC$126:AC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E119)-INDEX('TAB input'!AD$72:AD$121, $E119)-INDEX('TAB input'!AD$126:AD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E119)-INDEX('TAB input'!AE$72:AE$121, $E119)-INDEX('TAB input'!AE$126:AE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E119)-INDEX('TAB input'!AF$72:AF$121, $E119)-INDEX('TAB input'!AF$126:AF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E119)-INDEX('TAB input'!AG$72:AG$121, $E119)-INDEX('TAB input'!AG$126:AG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E119)-INDEX('TAB input'!AH$72:AH$121, $E119)-INDEX('TAB input'!AH$126:AH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E119)-INDEX('TAB input'!AI$72:AI$121, $E119)-INDEX('TAB input'!AI$126:AI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E119)-INDEX('TAB input'!AJ$72:AJ$121, $E119)-INDEX('TAB input'!AJ$126:AJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E119)-INDEX('TAB input'!AK$72:AK$121, $E119)-INDEX('TAB input'!AK$126:AK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E119)-INDEX('TAB input'!AL$72:AL$121, $E119)-INDEX('TAB input'!AL$126:AL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E119)-INDEX('TAB input'!AM$72:AM$121, $E119)-INDEX('TAB input'!AM$126:AM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E119)-INDEX('TAB input'!AN$72:AN$121, $E119)-INDEX('TAB input'!AN$126:AN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E119)-INDEX('TAB input'!AO$72:AO$121, $E119)-INDEX('TAB input'!AO$126:AO$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E119)-INDEX('TAB input'!AP$72:AP$121, $E119)-INDEX('TAB input'!AP$126:AP$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E119)-INDEX('TAB input'!AQ$72:AQ$121, $E119)-INDEX('TAB input'!AQ$126:AQ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E119)-INDEX('TAB input'!AR$72:AR$121, $E119)-INDEX('TAB input'!AR$126:AR$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E119)-INDEX('TAB input'!AS$72:AS$121, $E119)-INDEX('TAB input'!AS$126:AS$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E119)-INDEX('TAB input'!AT$72:AT$121, $E119)-INDEX('TAB input'!AT$126:AT$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E119)-INDEX('TAB input'!AU$72:AU$121, $E119)-INDEX('TAB input'!AU$126:AU$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E119)-INDEX('TAB input'!AV$72:AV$121, $E119)-INDEX('TAB input'!AV$126:AV$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E119)-INDEX('TAB input'!AW$72:AW$121, $E119)-INDEX('TAB input'!AW$126:AW$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E119)-INDEX('TAB input'!AX$72:AX$121, $E119)-INDEX('TAB input'!AX$126:AX$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E119)-INDEX('TAB input'!AY$72:AY$121, $E119)-INDEX('TAB input'!AY$126:AY$175, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E119)-INDEX('TAB input'!AZ$72:AZ$121, $E119)-INDEX('TAB input'!AZ$126:AZ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E119)-INDEX('TAB input'!BA$72:BA$121, $E119)-INDEX('TAB input'!BA$126:BA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E119)-INDEX('TAB input'!BB$72:BB$121, $E119)-INDEX('TAB input'!BB$126:BB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E119)-INDEX('TAB input'!BC$72:BC$121, $E119)-INDEX('TAB input'!BC$126:BC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E119)-INDEX('TAB input'!BD$72:BD$121, $E119)-INDEX('TAB input'!BD$126:BD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E119)-INDEX('TAB input'!BE$72:BE$121, $E119)-INDEX('TAB input'!BE$126:BE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E119)-INDEX('TAB input'!BF$72:BF$121, $E119)-INDEX('TAB input'!BF$126:BF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E119)-INDEX('TAB input'!BG$72:BG$121, $E119)-INDEX('TAB input'!BG$126:BG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E119)-INDEX('TAB input'!BH$72:BH$121, $E119)-INDEX('TAB input'!BH$126:BH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E119)-INDEX('TAB input'!BI$72:BI$121, $E119)-INDEX('TAB input'!BI$126:BI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E119)-INDEX('TAB input'!BJ$72:BJ$121, $E119)-INDEX('TAB input'!BJ$126:BJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E119)-INDEX('TAB input'!BK$72:BK$121, $E119)-INDEX('TAB input'!BK$126:BK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E119)-INDEX('TAB input'!BL$72:BL$121, $E119)-INDEX('TAB input'!BL$126:BL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E119)-INDEX('TAB input'!BM$72:BM$121, $E119)-INDEX('TAB input'!BM$126:BM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E119)-INDEX('TAB input'!BN$72:BN$121, $E119)-INDEX('TAB input'!BN$126:BN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E119)-INDEX('TAB input'!BO$72:BO$121, $E119)-INDEX('TAB input'!BO$126:BO$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E119)-INDEX('TAB input'!BP$72:BP$121, $E119)-INDEX('TAB input'!BP$126:BP$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E119)-INDEX('TAB input'!BQ$72:BQ$121, $E119)-INDEX('TAB input'!BQ$126:BQ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E119)-INDEX('TAB input'!BR$72:BR$121, $E119)-INDEX('TAB input'!BR$126:BR$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E119)-INDEX('TAB input'!BS$72:BS$121, $E119)-INDEX('TAB input'!BS$126:BS$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E119)-INDEX('TAB input'!BT$72:BT$121, $E119)-INDEX('TAB input'!BT$126:BT$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E119)-INDEX('TAB input'!BU$72:BU$121, $E119)-INDEX('TAB input'!BU$126:BU$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E119)-INDEX('TAB input'!BV$72:BV$121, $E119)-INDEX('TAB input'!BV$126:BV$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E119)-INDEX('TAB input'!BW$72:BW$121, $E119)-INDEX('TAB input'!BW$126:BW$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E119)-INDEX('TAB input'!BX$72:BX$121, $E119)-INDEX('TAB input'!BX$126:BX$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E119)-INDEX('TAB input'!BY$72:BY$121, $E119)-INDEX('TAB input'!BY$126:BY$175, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E119)-INDEX('TAB input'!BZ$72:BZ$121, $E119)-INDEX('TAB input'!BZ$126:BZ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E119)-INDEX('TAB input'!CA$72:CA$121, $E119)-INDEX('TAB input'!CA$126:CA$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E119)-INDEX('TAB input'!CB$72:CB$121, $E119)-INDEX('TAB input'!CB$126:CB$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E119)-INDEX('TAB input'!CC$72:CC$121, $E119)-INDEX('TAB input'!CC$126:CC$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E119)-INDEX('TAB input'!CD$72:CD$121, $E119)-INDEX('TAB input'!CD$126:CD$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E119)-INDEX('TAB input'!CE$72:CE$121, $E119)-INDEX('TAB input'!CE$126:CE$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E119)-INDEX('TAB input'!CF$72:CF$121, $E119)-INDEX('TAB input'!CF$126:CF$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E119)-INDEX('TAB input'!CG$72:CG$121, $E119)-INDEX('TAB input'!CG$126:CG$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E119)-INDEX('TAB input'!CH$72:CH$121, $E119)-INDEX('TAB input'!CH$126:CH$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E119)-INDEX('TAB input'!CI$72:CI$121, $E119)-INDEX('TAB input'!CI$126:CI$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E119)-INDEX('TAB input'!CJ$72:CJ$121, $E119)-INDEX('TAB input'!CJ$126:CJ$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E119)-INDEX('TAB input'!CK$72:CK$121, $E119)-INDEX('TAB input'!CK$126:CK$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E119)-INDEX('TAB input'!CL$72:CL$121, $E119)-INDEX('TAB input'!CL$126:CL$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E119)-INDEX('TAB input'!CM$72:CM$121, $E119)-INDEX('TAB input'!CM$126:CM$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E119)-INDEX('TAB input'!CN$72:CN$121, $E119)-INDEX('TAB input'!CN$126:CN$175, $E119)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E119)-INDEX('TAB input'!CO$72:CO$121, $E119)-INDEX('TAB input'!CO$126:CO$175, $E119)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E119)=\"\", IF($G119=0, 0, F120), INDEX('TAB input'!$G$180:$G$229, $E119))","v":7.0035788924276288},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E119)=\"\", G120, INDEX('TAB input'!H$180:H$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E119)=\"\", H120, INDEX('TAB input'!I$180:I$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E119)=\"\", I120, INDEX('TAB input'!J$180:J$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E119)=\"\", J120, INDEX('TAB input'!K$180:K$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E119)=\"\", K120, INDEX('TAB input'!L$180:L$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E119)=\"\", L120, INDEX('TAB input'!M$180:M$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E119)=\"\", M120, INDEX('TAB input'!N$180:N$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E119)=\"\", N120, INDEX('TAB input'!O$180:O$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E119)=\"\", O120, INDEX('TAB input'!P$180:P$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E119)=\"\", P120, INDEX('TAB input'!Q$180:Q$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E119)=\"\", Q120, INDEX('TAB input'!R$180:R$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E119)=\"\", R120, INDEX('TAB input'!S$180:S$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E119)=\"\", S120, INDEX('TAB input'!T$180:T$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E119)=\"\", T120, INDEX('TAB input'!U$180:U$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E119)=\"\", U120, INDEX('TAB input'!V$180:V$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E119)=\"\", V120, INDEX('TAB input'!W$180:W$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E119)=\"\", W120, INDEX('TAB input'!X$180:X$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E119)=\"\", X120, INDEX('TAB input'!Y$180:Y$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E119)=\"\", Y120, INDEX('TAB input'!Z$180:Z$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E119)=\"\", Z120, INDEX('TAB input'!AA$180:AA$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E119)=\"\", AA120, INDEX('TAB input'!AB$180:AB$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E119)=\"\", AB120, INDEX('TAB input'!AC$180:AC$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E119)=\"\", AC120, INDEX('TAB input'!AD$180:AD$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E119)=\"\", AD120, INDEX('TAB input'!AE$180:AE$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E119)=\"\", AE120, INDEX('TAB input'!AF$180:AF$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E119)=\"\", AF120, INDEX('TAB input'!AG$180:AG$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E119)=\"\", AG120, INDEX('TAB input'!AH$180:AH$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E119)=\"\", AH120, INDEX('TAB input'!AI$180:AI$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E119)=\"\", AI120, INDEX('TAB input'!AJ$180:AJ$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E119)=\"\", AJ120, INDEX('TAB input'!AK$180:AK$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E119)=\"\", AK120, INDEX('TAB input'!AL$180:AL$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E119)=\"\", AL120, INDEX('TAB input'!AM$180:AM$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E119)=\"\", AM120, INDEX('TAB input'!AN$180:AN$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E119)=\"\", AN120, INDEX('TAB input'!AO$180:AO$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E119)=\"\", AO120, INDEX('TAB input'!AP$180:AP$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E119)=\"\", AP120, INDEX('TAB input'!AQ$180:AQ$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E119)=\"\", AQ120, INDEX('TAB input'!AR$180:AR$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E119)=\"\", AR120, INDEX('TAB input'!AS$180:AS$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E119)=\"\", AS120, INDEX('TAB input'!AT$180:AT$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E119)=\"\", AT120, INDEX('TAB input'!AU$180:AU$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E119)=\"\", AU120, INDEX('TAB input'!AV$180:AV$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E119)=\"\", AV120, INDEX('TAB input'!AW$180:AW$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E119)=\"\", AW120, INDEX('TAB input'!AX$180:AX$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E119)=\"\", AX120, INDEX('TAB input'!AY$180:AY$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E119)=\"\", AY120, INDEX('TAB input'!AZ$180:AZ$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E119)=\"\", AZ120, INDEX('TAB input'!BA$180:BA$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E119)=\"\", BA120, INDEX('TAB input'!BB$180:BB$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E119)=\"\", BB120, INDEX('TAB input'!BC$180:BC$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E119)=\"\", BC120, INDEX('TAB input'!BD$180:BD$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E119)=\"\", BD120, INDEX('TAB input'!BE$180:BE$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E119)=\"\", BE120, INDEX('TAB input'!BF$180:BF$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E119)=\"\", BF120, INDEX('TAB input'!BG$180:BG$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E119)=\"\", BG120, INDEX('TAB input'!BH$180:BH$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E119)=\"\", BH120, INDEX('TAB input'!BI$180:BI$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E119)=\"\", BI120, INDEX('TAB input'!BJ$180:BJ$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E119)=\"\", BJ120, INDEX('TAB input'!BK$180:BK$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E119)=\"\", BK120, INDEX('TAB input'!BL$180:BL$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E119)=\"\", BL120, INDEX('TAB input'!BM$180:BM$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E119)=\"\", BM120, INDEX('TAB input'!BN$180:BN$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E119)=\"\", BN120, INDEX('TAB input'!BO$180:BO$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E119)=\"\", BO120, INDEX('TAB input'!BP$180:BP$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E119)=\"\", BP120, INDEX('TAB input'!BQ$180:BQ$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E119)=\"\", BQ120, INDEX('TAB input'!BR$180:BR$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E119)=\"\", BR120, INDEX('TAB input'!BS$180:BS$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E119)=\"\", BS120, INDEX('TAB input'!BT$180:BT$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E119)=\"\", BT120, INDEX('TAB input'!BU$180:BU$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E119)=\"\", BU120, INDEX('TAB input'!BV$180:BV$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E119)=\"\", BV120, INDEX('TAB input'!BW$180:BW$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E119)=\"\", BW120, INDEX('TAB input'!BX$180:BX$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E119)=\"\", BX120, INDEX('TAB input'!BY$180:BY$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E119)=\"\", BY120, INDEX('TAB input'!BZ$180:BZ$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E119)=\"\", BZ120, INDEX('TAB input'!CA$180:CA$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E119)=\"\", CA120, INDEX('TAB input'!CB$180:CB$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E119)=\"\", CB120, INDEX('TAB input'!CC$180:CC$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E119)=\"\", CC120, INDEX('TAB input'!CD$180:CD$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E119)=\"\", CD120, INDEX('TAB input'!CE$180:CE$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E119)=\"\", CE120, INDEX('TAB input'!CF$180:CF$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E119)=\"\", CF120, INDEX('TAB input'!CG$180:CG$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E119)=\"\", CG120, INDEX('TAB input'!CH$180:CH$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E119)=\"\", CH120, INDEX('TAB input'!CI$180:CI$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E119)=\"\", CI120, INDEX('TAB input'!CJ$180:CJ$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E119)=\"\", CJ120, INDEX('TAB input'!CK$180:CK$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E119)=\"\", CK120, INDEX('TAB input'!CL$180:CL$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E119)=\"\", CL120, INDEX('TAB input'!CM$180:CM$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E119)=\"\", CM120, INDEX('TAB input'!CN$180:CN$229, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E119)=\"\", CN120, INDEX('TAB input'!CO$180:CO$229, $E119))","v":10}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E119)=0, G121, INDEX('TAB input'!H$233:H$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E119)=0, H121, INDEX('TAB input'!I$233:I$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E119)=0, I121, INDEX('TAB input'!J$233:J$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E119)=0, J121, INDEX('TAB input'!K$233:K$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E119)=0, K121, INDEX('TAB input'!L$233:L$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E119)=0, L121, INDEX('TAB input'!M$233:M$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E119)=0, M121, INDEX('TAB input'!N$233:N$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E119)=0, N121, INDEX('TAB input'!O$233:O$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E119)=0, O121, INDEX('TAB input'!P$233:P$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E119)=0, P121, INDEX('TAB input'!Q$233:Q$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E119)=0, Q121, INDEX('TAB input'!R$233:R$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E119)=0, R121, INDEX('TAB input'!S$233:S$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E119)=0, S121, INDEX('TAB input'!T$233:T$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E119)=0, T121, INDEX('TAB input'!U$233:U$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E119)=0, U121, INDEX('TAB input'!V$233:V$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E119)=0, V121, INDEX('TAB input'!W$233:W$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E119)=0, W121, INDEX('TAB input'!X$233:X$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E119)=0, X121, INDEX('TAB input'!Y$233:Y$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E119)=0, Y121, INDEX('TAB input'!Z$233:Z$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E119)=0, Z121, INDEX('TAB input'!AA$233:AA$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E119)=0, AA121, INDEX('TAB input'!AB$233:AB$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E119)=0, AB121, INDEX('TAB input'!AC$233:AC$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E119)=0, AC121, INDEX('TAB input'!AD$233:AD$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E119)=0, AD121, INDEX('TAB input'!AE$233:AE$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E119)=0, AE121, INDEX('TAB input'!AF$233:AF$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E119)=0, AF121, INDEX('TAB input'!AG$233:AG$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E119)=0, AG121, INDEX('TAB input'!AH$233:AH$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E119)=0, AH121, INDEX('TAB input'!AI$233:AI$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E119)=0, AI121, INDEX('TAB input'!AJ$233:AJ$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E119)=0, AJ121, INDEX('TAB input'!AK$233:AK$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E119)=0, AK121, INDEX('TAB input'!AL$233:AL$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E119)=0, AL121, INDEX('TAB input'!AM$233:AM$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E119)=0, AM121, INDEX('TAB input'!AN$233:AN$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E119)=0, AN121, INDEX('TAB input'!AO$233:AO$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E119)=0, AO121, INDEX('TAB input'!AP$233:AP$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E119)=0, AP121, INDEX('TAB input'!AQ$233:AQ$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E119)=0, AQ121, INDEX('TAB input'!AR$233:AR$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E119)=0, AR121, INDEX('TAB input'!AS$233:AS$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E119)=0, AS121, INDEX('TAB input'!AT$233:AT$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E119)=0, AT121, INDEX('TAB input'!AU$233:AU$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E119)=0, AU121, INDEX('TAB input'!AV$233:AV$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E119)=0, AV121, INDEX('TAB input'!AW$233:AW$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E119)=0, AW121, INDEX('TAB input'!AX$233:AX$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E119)=0, AX121, INDEX('TAB input'!AY$233:AY$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E119)=0, AY121, INDEX('TAB input'!AZ$233:AZ$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E119)=0, AZ121, INDEX('TAB input'!BA$233:BA$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E119)=0, BA121, INDEX('TAB input'!BB$233:BB$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E119)=0, BB121, INDEX('TAB input'!BC$233:BC$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E119)=0, BC121, INDEX('TAB input'!BD$233:BD$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E119)=0, BD121, INDEX('TAB input'!BE$233:BE$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E119)=0, BE121, INDEX('TAB input'!BF$233:BF$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E119)=0, BF121, INDEX('TAB input'!BG$233:BG$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E119)=0, BG121, INDEX('TAB input'!BH$233:BH$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E119)=0, BH121, INDEX('TAB input'!BI$233:BI$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E119)=0, BI121, INDEX('TAB input'!BJ$233:BJ$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E119)=0, BJ121, INDEX('TAB input'!BK$233:BK$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E119)=0, BK121, INDEX('TAB input'!BL$233:BL$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E119)=0, BL121, INDEX('TAB input'!BM$233:BM$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E119)=0, BM121, INDEX('TAB input'!BN$233:BN$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E119)=0, BN121, INDEX('TAB input'!BO$233:BO$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E119)=0, BO121, INDEX('TAB input'!BP$233:BP$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E119)=0, BP121, INDEX('TAB input'!BQ$233:BQ$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E119)=0, BQ121, INDEX('TAB input'!BR$233:BR$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E119)=0, BR121, INDEX('TAB input'!BS$233:BS$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E119)=0, BS121, INDEX('TAB input'!BT$233:BT$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E119)=0, BT121, INDEX('TAB input'!BU$233:BU$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E119)=0, BU121, INDEX('TAB input'!BV$233:BV$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E119)=0, BV121, INDEX('TAB input'!BW$233:BW$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E119)=0, BW121, INDEX('TAB input'!BX$233:BX$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E119)=0, BX121, INDEX('TAB input'!BY$233:BY$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E119)=0, BY121, INDEX('TAB input'!BZ$233:BZ$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E119)=0, BZ121, INDEX('TAB input'!CA$233:CA$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E119)=0, CA121, INDEX('TAB input'!CB$233:CB$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E119)=0, CB121, INDEX('TAB input'!CC$233:CC$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E119)=0, CC121, INDEX('TAB input'!CD$233:CD$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E119)=0, CD121, INDEX('TAB input'!CE$233:CE$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E119)=0, CE121, INDEX('TAB input'!CF$233:CF$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E119)=0, CF121, INDEX('TAB input'!CG$233:CG$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E119)=0, CG121, INDEX('TAB input'!CH$233:CH$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E119)=0, CH121, INDEX('TAB input'!CI$233:CI$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E119)=0, CI121, INDEX('TAB input'!CJ$233:CJ$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E119)=0, CJ121, INDEX('TAB input'!CK$233:CK$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E119)=0, CK121, INDEX('TAB input'!CL$233:CL$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E119)=0, CL121, INDEX('TAB input'!CM$233:CM$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E119)=0, CM121, INDEX('TAB input'!CN$233:CN$282, $E119))","v":10},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E119)=0, CN121, INDEX('TAB input'!CO$233:CO$282, $E119))","v":10}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E119)","v":0.31487816952661907},{"$f":"INDEX('TAB input'!I$72:I$121, $E119)","v":0.21514969401115944},{"$f":"INDEX('TAB input'!J$72:J$121, $E119)","v":2.0511999999999999E-2},{"$f":"INDEX('TAB input'!K$72:K$121, $E119)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E119)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E119)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E119)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E119)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E119)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E119)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E119)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E119)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E119)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E119)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E119)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E119)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E119)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E119)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E119)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E119)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E119)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E119)","v":-4.342715892114791},{"$f":"INDEX('TAB input'!M$286:M$335, $E119)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E119)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E119)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E119)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E119)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E119)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E119)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E119)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E119)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E119)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E119)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E119)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E119)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E119)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E119)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E119)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E119)","v":8.2994370912444317},{"$f":"INDEX('TAB input'!M$340:M$389, $E119)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E119)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E119)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E119)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E119)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E119)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E119)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E119)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E119)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E119)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E119)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E119)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E119)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E119)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E119)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E119)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E119)","v":8.1671869464017561},{"$f":"INDEX('TAB input'!M$393:M$442, $E119)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E119)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E119)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E119)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E119)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E119)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E119)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E119)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E119)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E119)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E119)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E119)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E119)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E119)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E119)","v":0}]
[null,null,null,null,{"$f":"E131+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E132)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>J$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:I132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>I$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:I132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:I132))))","v":0.66333932599523104},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>K$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:J132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>J$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:J132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:J132))))","v":0.53067146079618488},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>L$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:K132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>K$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:K132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:K132))))","v":0.42453716863694779},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>M$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:L132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>L$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:L132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:L132))))","v":0.33962973490955822},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>N$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:M132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>M$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:M132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:M132))))","v":0.2717037879276466},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>O$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:N132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>N$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:N132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:N132))))","v":0.21736303034211729},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>P$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:O132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>O$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:O132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:O132))))","v":0.17389042427369378},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Q$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:P132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>P$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:P132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:P132))))","v":0.13911233941895507},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>R$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Q132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Q$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Q132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Q132))))","v":0.11128987153516405},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>S$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:R132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>R$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:R132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:R132))))","v":8.9031897228131207E-2},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>T$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:S132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>S$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:S132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:S132))))","v":0.35612758891252483},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>U$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:T132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>T$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:T132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:T132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>V$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:U132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>U$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:U132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:U132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>W$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:V132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>V$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:V132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:V132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>X$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:W132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>W$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:W132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:W132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Y$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:X132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>X$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:X132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:X132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>Z$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Y132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Y$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Y132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Y132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AA$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Z132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>Z$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:Z132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:Z132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AB$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AA132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AA$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AA132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AA132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AC$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AB132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AB$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AB132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AB132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AD$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AC132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AC$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AC132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AC132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AE$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AD132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AD$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AD132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AD132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AF$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AE132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AE$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AE132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AE132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AG$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AF132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AF$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AF132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AF132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AH$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AG132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AG$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AG132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AG132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AI$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AH132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AH$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AH132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AH132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AJ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AI132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AI$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AI132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AI132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AK$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AJ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AJ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AL$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AK132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AK$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AK132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AK132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AM$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AL132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AL$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AL132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AL132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AN$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AM132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AM$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AM132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AM132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AO$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AN132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AN$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AN132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AN132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AP$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AO132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AO$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AO132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AO132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AQ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AP132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AP$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AP132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AP132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AR$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AQ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AQ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AS$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AR132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AR$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AR132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AR132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AT$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AS132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AS$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AS132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AS132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AU$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AT132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AT$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AT132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AT132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AV$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AU132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AU$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AU132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AU132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AW$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AV132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AV$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AV132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AV132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AX$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AW132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AW$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AW132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AW132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AY$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AX132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AX$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AX132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AX132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>AZ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AY132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AY$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AY132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AY132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BA$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>AZ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:AZ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BB$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BA132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BA$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BA132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BA132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BC$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BB132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BB$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BB132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BB132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BD$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BC132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BC$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BC132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BC132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BE$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BD132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BD$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BD132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BD132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BF$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BE132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BE$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BE132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BE132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BG$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BF132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BF$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BF132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BF132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BH$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BG132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BG$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BG132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BG132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BI$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BH132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BH$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BH132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BH132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BJ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BI132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BI$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BI132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BI132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BK$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BJ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BJ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BL$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BK132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BK$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BK132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BK132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BM$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BL132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BL$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BL132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BL132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BN$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BM132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BM$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BM132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BM132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BO$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BN132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BN$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BN132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BN132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BP$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BO132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BO$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BO132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BO132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BQ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BP132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BP$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BP132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BP132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BR$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BQ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BQ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BS$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BR132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BR$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BR132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BR132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BT$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BS132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BS$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BS132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BS132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BU$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BT132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BT$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BT132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BT132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BV$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BU132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BU$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BU132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BU132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BW$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BV132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BV$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BV132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BV132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BX$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BW132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BW$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BW132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BW132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BY$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BX132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BX$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BX132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BX132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>BZ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BY132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BY$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BY132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BY132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CA$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BZ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>BZ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:BZ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:BZ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CB$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CA132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CA$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CA132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CA132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CC$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CB132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CB$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CB132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CB132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CD$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CC132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CC$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CC132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CC132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CE$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CD132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CD$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CD132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CD132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CF$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CE132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CE$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CE132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CE132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CG$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CF132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CF$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CF132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CF132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CH$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CG132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CG$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CG132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CG132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CI$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CH132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CH$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CH132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CH132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CJ$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CI132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CI$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CI132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CI132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CK$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CJ132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CJ$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CJ132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CJ132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CL$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CK132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CK$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CK132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CK132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CM$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CL132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CL$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CL132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CL132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CN$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CM132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CM$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CM132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CM132))))","v":0},{"$f":"IF(OFFSET($G122, -$E132, $E132)=\"n/a\",0,IF(OFFSET($G129, -$E132, $E132)=\"SL\",\nIF(OFFSET($G122,-$E132,$E132)+$E132>CO$5,IFERROR((OFFSET($G121,-$E132,$E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CN132)),\nIF(OFFSET($G123,-$E132,$E132)+$E132>CN$5,IFERROR(((OFFSET($G121,-$E132,$E132)-SUM($G132:CN132))*OFFSET($G128, -$E132, $E132)/(OFFSET($G122,-$E132,$E132))),0),OFFSET($G121,-$E132,$E132)-SUM($G132:CN132))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E134)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>L$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:K141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>K$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:K141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:K141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>M$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:L141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>L$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:L141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:L141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>N$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:M141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>M$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:M141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:M141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>O$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:N141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>N$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:N141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:N141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>P$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:O141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>O$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:O141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:O141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Q$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:P141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>P$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:P141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:P141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>R$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Q141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Q$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Q141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Q141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>S$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:R141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>R$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:R141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:R141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>T$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:S141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>S$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:S141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:S141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>U$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:T141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>T$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:T141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:T141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>V$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:U141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>U$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:U141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:U141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>W$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:V141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>V$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:V141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:V141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>X$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:W141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>W$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:W141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:W141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Y$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:X141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>X$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:X141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:X141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>Z$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Y141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Y$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Y141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Y141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AA$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:Z141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>Z$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:Z141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:Z141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AB$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AA141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AA$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AA141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AA141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AC$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AB141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AB$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AB141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AB141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AD$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AC141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AC$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AC141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AC141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AE$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AD141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AD$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AD141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AD141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AF$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AE141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AE$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AE141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AE141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AG$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AF141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AF$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AF141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AF141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AH$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AG141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AG$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AG141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AG141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AI$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AH141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AH$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AH141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AH141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AJ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AI141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AI$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AI141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AI141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AK$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AJ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AJ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AL$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AK141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AK$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AK141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AK141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AM$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AL141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AL$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AL141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AL141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AN$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AM141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AM$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AM141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AM141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AO$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AN141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AN$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AN141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AN141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AP$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AO141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AO$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AO141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AO141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AQ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AP141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AP$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AP141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AP141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AR$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AQ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AQ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AS$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AR141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AR$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AR141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AR141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AT$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AS141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AS$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AS141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AS141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AU$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AT141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AT$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AT141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AT141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AV$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AU141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AU$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AU141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AU141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AW$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AV141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AV$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AV141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AV141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AX$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AW141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AW$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AW141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AW141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AY$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AX141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AX$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AX141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AX141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>AZ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AY141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AY$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AY141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AY141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BA$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>AZ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:AZ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BB$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BA141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BA$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BA141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BA141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BC$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BB141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BB$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BB141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BB141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BD$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BC141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BC$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BC141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BC141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BE$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BD141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BD$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BD141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BD141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BF$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BE141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BE$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BE141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BE141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BG$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BF141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BF$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BF141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BF141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BH$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BG141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BG$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BG141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BG141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BI$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BH141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BH$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BH141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BH141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BJ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BI141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BI$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BI141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BI141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BK$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BJ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BJ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BL$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BK141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BK$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BK141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BK141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BM$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BL141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BL$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BL141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BL141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BN$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BM141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BM$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BM141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BM141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BO$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BN141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BN$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BN141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BN141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BP$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BO141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BO$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BO141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BO141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BQ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BP141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BP$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BP141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BP141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BR$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BQ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BQ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BS$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BR141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BR$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BR141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BR141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BT$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BS141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BS$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BS141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BS141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BU$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BT141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BT$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BT141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BT141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BV$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BU141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BU$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BU141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BU141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BW$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BV141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BV$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BV141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BV141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BX$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BW141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BW$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BW141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BW141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BY$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BX141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BX$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BX141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BX141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>BZ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BY141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BY$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BY141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BY141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CA$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:BZ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>BZ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:BZ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:BZ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CB$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CA141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CA$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CA141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CA141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CC$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CB141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CB$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CB141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CB141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CD$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CC141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CC$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CC141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CC141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CE$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CD141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CD$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CD141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CD141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CF$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CE141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CE$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CE141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CE141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CG$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CF141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CF$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CF141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CF141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CH$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CG141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CG$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CG141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CG141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CI$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CH141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CH$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CH141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CH141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CJ$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CI141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CI$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CI141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CI141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CK$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CJ141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CJ$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CJ141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CJ141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CL$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CK141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CK$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CK141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CK141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CM$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CL141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CL$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CL141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CL141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CN$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CM141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CM$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CM141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CM141))))","v":0},{"$f":"IF(OFFSET($G127, -$E133, $E134)=\"n/a\", 0, IF(OFFSET($G130, -$E133, $E134)=\"SL\",\nIF(OFFSET($G127, -$E133, $E134)+$E134>CO$5, IFERROR((OFFSET($G126, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))), 0), OFFSET($G126, -$E133, $E134)-SUM($G141:CN141)),\nIF(OFFSET($G128, -$E133, $E134)+$E134>CN$5, IFERROR(((OFFSET($G126, -$E133, $E134)-SUM($G141:CN141))*OFFSET($G129, -$E133, $E134)/(OFFSET($G127, -$E133, $E134))),0), OFFSET($G126, -$E133, $E134)-SUM($G141:CN141))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E147","v":"Asset class 6"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E147, 'TAB input'!$D$18:$D$67, 0))","v":"Buildings"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F146&\" - tax depreciation\"","v":"Buildings - tax depreciation"},null,{"$f":"SUM(H158:H171)+H150","v":4.2320290000000003E-2},5.88110955E-2,0.16432537022499999,0.15610910171375,0.15258017212132849,0.1493859204517789,0.14191662442918995,0.13482079320773044,0.12807975354734394,0.12167576586997675,{"$f":"SUM(R158:R171)+R150","v":0.11559197757647789},0.10981237869765399,0.1043217597627713,9.9105671774632739E-2,9.4150388185901102E-2,8.9442868776606052E-2,8.4970725337775735E-2,8.0722189070886935E-2,7.6686079617342598E-2,7.2851775636475477E-2,6.9209186854651716E-2,6.5748727511919125E-2,6.2461291136323184E-2,5.9338226579507027E-2,5.6371315250531691E-2,5.3552749488005112E-2,5.0875112013604874E-2,4.8331356412924624E-2,4.5914788592278405E-2,4.3619049162664472E-2,4.143809670453126E-2,3.9366191869304686E-2,{"$f":"SUM(AN158:AN171)+AN150","v":3.7397882275839449E-2},3.5527988162047469E-2,3.37515887539451E-2,3.2064009316247838E-2,3.046080885043545E-2,2.8937768407913671E-2,2.749087998751799E-2,2.6116335988142076E-2,2.4810519188734965E-2,1.8403255081655665E-2,0.42879657812897726,1.2100015687665617E-3,1.1591626251488079E-2,1.1398403555076597E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT158:BT171)+BT150","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E175)=0, G177, INDEX('TAB input'!H$233:H$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E175)=0, H177, INDEX('TAB input'!I$233:I$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E175)=0, I177, INDEX('TAB input'!J$233:J$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E175)=0, J177, INDEX('TAB input'!K$233:K$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E175)=0, K177, INDEX('TAB input'!L$233:L$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E175)=0, L177, INDEX('TAB input'!M$233:M$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E175)=0, M177, INDEX('TAB input'!N$233:N$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E175)=0, N177, INDEX('TAB input'!O$233:O$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E175)=0, O177, INDEX('TAB input'!P$233:P$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E175)=0, P177, INDEX('TAB input'!Q$233:Q$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E175)=0, Q177, INDEX('TAB input'!R$233:R$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E175)=0, R177, INDEX('TAB input'!S$233:S$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E175)=0, S177, INDEX('TAB input'!T$233:T$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E175)=0, T177, INDEX('TAB input'!U$233:U$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E175)=0, U177, INDEX('TAB input'!V$233:V$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E175)=0, V177, INDEX('TAB input'!W$233:W$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E175)=0, W177, INDEX('TAB input'!X$233:X$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E175)=0, X177, INDEX('TAB input'!Y$233:Y$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E175)=0, Y177, INDEX('TAB input'!Z$233:Z$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E175)=0, Z177, INDEX('TAB input'!AA$233:AA$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E175)=0, AA177, INDEX('TAB input'!AB$233:AB$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E175)=0, AB177, INDEX('TAB input'!AC$233:AC$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E175)=0, AC177, INDEX('TAB input'!AD$233:AD$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E175)=0, AD177, INDEX('TAB input'!AE$233:AE$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E175)=0, AE177, INDEX('TAB input'!AF$233:AF$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E175)=0, AF177, INDEX('TAB input'!AG$233:AG$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E175)=0, AG177, INDEX('TAB input'!AH$233:AH$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E175)=0, AH177, INDEX('TAB input'!AI$233:AI$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E175)=0, AI177, INDEX('TAB input'!AJ$233:AJ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E175)=0, AJ177, INDEX('TAB input'!AK$233:AK$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E175)=0, AK177, INDEX('TAB input'!AL$233:AL$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E175)=0, AL177, INDEX('TAB input'!AM$233:AM$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E175)=0, AM177, INDEX('TAB input'!AN$233:AN$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E175)=0, AN177, INDEX('TAB input'!AO$233:AO$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E175)=0, AO177, INDEX('TAB input'!AP$233:AP$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E175)=0, AP177, INDEX('TAB input'!AQ$233:AQ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E175)=0, AQ177, INDEX('TAB input'!AR$233:AR$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E175)=0, AR177, INDEX('TAB input'!AS$233:AS$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E175)=0, AS177, INDEX('TAB input'!AT$233:AT$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E175)=0, AT177, INDEX('TAB input'!AU$233:AU$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E175)=0, AU177, INDEX('TAB input'!AV$233:AV$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E175)=0, AV177, INDEX('TAB input'!AW$233:AW$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E175)=0, AW177, INDEX('TAB input'!AX$233:AX$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E175)=0, AX177, INDEX('TAB input'!AY$233:AY$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E175)=0, AY177, INDEX('TAB input'!AZ$233:AZ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E175)=0, AZ177, INDEX('TAB input'!BA$233:BA$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E175)=0, BA177, INDEX('TAB input'!BB$233:BB$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E175)=0, BB177, INDEX('TAB input'!BC$233:BC$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E175)=0, BC177, INDEX('TAB input'!BD$233:BD$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E175)=0, BD177, INDEX('TAB input'!BE$233:BE$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E175)=0, BE177, INDEX('TAB input'!BF$233:BF$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E175)=0, BF177, INDEX('TAB input'!BG$233:BG$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E175)=0, BG177, INDEX('TAB input'!BH$233:BH$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E175)=0, BH177, INDEX('TAB input'!BI$233:BI$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E175)=0, BI177, INDEX('TAB input'!BJ$233:BJ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E175)=0, BJ177, INDEX('TAB input'!BK$233:BK$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E175)=0, BK177, INDEX('TAB input'!BL$233:BL$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E175)=0, BL177, INDEX('TAB input'!BM$233:BM$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E175)=0, BM177, INDEX('TAB input'!BN$233:BN$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E175)=0, BN177, INDEX('TAB input'!BO$233:BO$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E175)=0, BO177, INDEX('TAB input'!BP$233:BP$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E175)=0, BP177, INDEX('TAB input'!BQ$233:BQ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E175)=0, BQ177, INDEX('TAB input'!BR$233:BR$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E175)=0, BR177, INDEX('TAB input'!BS$233:BS$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E175)=0, BS177, INDEX('TAB input'!BT$233:BT$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E175)=0, BT177, INDEX('TAB input'!BU$233:BU$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E175)=0, BU177, INDEX('TAB input'!BV$233:BV$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E175)=0, BV177, INDEX('TAB input'!BW$233:BW$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E175)=0, BW177, INDEX('TAB input'!BX$233:BX$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E175)=0, BX177, INDEX('TAB input'!BY$233:BY$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E175)=0, BY177, INDEX('TAB input'!BZ$233:BZ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E175)=0, BZ177, INDEX('TAB input'!CA$233:CA$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E175)=0, CA177, INDEX('TAB input'!CB$233:CB$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E175)=0, CB177, INDEX('TAB input'!CC$233:CC$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E175)=0, CC177, INDEX('TAB input'!CD$233:CD$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E175)=0, CD177, INDEX('TAB input'!CE$233:CE$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E175)=0, CE177, INDEX('TAB input'!CF$233:CF$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E175)=0, CF177, INDEX('TAB input'!CG$233:CG$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E175)=0, CG177, INDEX('TAB input'!CH$233:CH$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E175)=0, CH177, INDEX('TAB input'!CI$233:CI$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E175)=0, CI177, INDEX('TAB input'!CJ$233:CJ$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E175)=0, CJ177, INDEX('TAB input'!CK$233:CK$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E175)=0, CK177, INDEX('TAB input'!CL$233:CL$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E175)=0, CL177, INDEX('TAB input'!CM$233:CM$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E175)=0, CM177, INDEX('TAB input'!CN$233:CN$282, $E175))","v":"n/a"},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E175)=0, CN177, INDEX('TAB input'!CO$233:CO$282, $E175))","v":"n/a"}]
[null,null,null,null,{"$f":"E187+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E188)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>J$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:I188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>I$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:I188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:I188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>K$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:J188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>J$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:J188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:J188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>L$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:K188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>K$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:K188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:K188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>M$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:L188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>L$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:L188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:L188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>N$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:M188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>M$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:M188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:M188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>O$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:N188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>N$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:N188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:N188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>P$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:O188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>O$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:O188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:O188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Q$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:P188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>P$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:P188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:P188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>R$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Q188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Q$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Q188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Q188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>S$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:R188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>R$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:R188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:R188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>T$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:S188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>S$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:S188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:S188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>U$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:T188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>T$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:T188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:T188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>V$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:U188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>U$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:U188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:U188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>W$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:V188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>V$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:V188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:V188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>X$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:W188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>W$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:W188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:W188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Y$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:X188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>X$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:X188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:X188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>Z$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Y188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Y$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Y188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Y188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AA$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Z188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>Z$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:Z188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:Z188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AB$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AA188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AA$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AA188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AA188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AC$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AB188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AB$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AB188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AB188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AD$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AC188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AC$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AC188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AC188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AE$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AD188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AD$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AD188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AD188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AF$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AE188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AE$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AE188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AE188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AG$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AF188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AF$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AF188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AF188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AH$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AG188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AG$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AG188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AG188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AI$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AH188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AH$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AH188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AH188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AJ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AI188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AI$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AI188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AI188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AK$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AJ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AJ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AL$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AK188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AK$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AK188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AK188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AM$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AL188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AL$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AL188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AL188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AN$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AM188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AM$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AM188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AM188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AO$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AN188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AN$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AN188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AN188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AP$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AO188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AO$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AO188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AO188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AQ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AP188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AP$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AP188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AP188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AR$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AQ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AQ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AS$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AR188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AR$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AR188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AR188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AT$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AS188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AS$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AS188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AS188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AU$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AT188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AT$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AT188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AT188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AV$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AU188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AU$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AU188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AU188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AW$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AV188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AV$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AV188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AV188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AX$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AW188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AW$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AW188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AW188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AY$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AX188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AX$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AX188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AX188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>AZ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AY188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AY$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AY188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AY188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BA$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>AZ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:AZ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BB$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BA188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BA$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BA188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BA188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BC$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BB188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BB$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BB188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BB188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BD$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BC188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BC$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BC188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BC188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BE$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BD188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BD$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BD188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BD188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BF$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BE188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BE$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BE188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BE188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BG$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BF188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BF$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BF188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BF188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BH$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BG188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BG$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BG188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BG188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BI$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BH188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BH$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BH188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BH188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BJ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BI188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BI$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BI188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BI188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BK$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BJ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BJ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BL$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BK188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BK$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BK188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BK188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BM$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BL188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BL$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BL188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BL188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BN$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BM188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BM$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BM188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BM188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BO$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BN188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BN$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BN188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BN188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BP$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BO188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BO$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BO188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BO188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BQ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BP188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BP$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BP188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BP188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BR$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BQ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BQ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BS$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BR188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BR$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BR188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BR188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BT$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BS188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BS$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BS188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BS188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BU$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BT188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BT$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BT188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BT188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BV$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BU188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BU$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BU188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BU188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BW$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BV188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BV$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BV188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BV188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BX$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BW188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BW$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BW188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BW188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BY$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BX188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BX$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BX188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BX188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>BZ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BY188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BY$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BY188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BY188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CA$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BZ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>BZ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:BZ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:BZ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CB$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CA188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CA$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CA188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CA188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CC$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CB188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CB$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CB188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CB188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CD$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CC188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CC$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CC188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CC188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CE$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CD188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CD$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CD188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CD188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CF$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CE188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CE$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CE188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CE188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CG$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CF188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CF$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CF188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CF188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CH$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CG188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CG$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CG188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CG188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CI$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CH188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CH$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CH188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CH188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CJ$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CI188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CI$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CI188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CI188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CK$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CJ188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CJ$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CJ188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CJ188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CL$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CK188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CK$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CK188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CK188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CM$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CL188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CL$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CL188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CL188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CN$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CM188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CM$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CM188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CM188))))","v":0},{"$f":"IF(OFFSET($G178, -$E188, $E188)=\"n/a\",0,IF(OFFSET($G185, -$E188, $E188)=\"SL\",\nIF(OFFSET($G178,-$E188,$E188)+$E188>CO$5,IFERROR((OFFSET($G177,-$E188,$E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CN188)),\nIF(OFFSET($G179,-$E188,$E188)+$E188>CN$5,IFERROR(((OFFSET($G177,-$E188,$E188)-SUM($G188:CN188))*OFFSET($G184, -$E188, $E188)/(OFFSET($G178,-$E188,$E188))),0),OFFSET($G177,-$E188,$E188)-SUM($G188:CN188))))","v":0}]
[null,null,null,null,{"$f":"E175+1","v":8},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E203)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E203)-INDEX('TAB input'!H$72:H$121, $E203)-INDEX('TAB input'!H$126:H$175, $E203)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E203)-INDEX('TAB input'!I$72:I$121, $E203)-INDEX('TAB input'!I$126:I$175, $E203)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E203)-INDEX('TAB input'!J$72:J$121, $E203)-INDEX('TAB input'!J$126:J$175, $E203)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E203)-INDEX('TAB input'!K$72:K$121, $E203)-INDEX('TAB input'!K$126:K$175, $E203)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E203)-INDEX('TAB input'!L$72:L$121, $E203)-INDEX('TAB input'!L$126:L$175, $E203)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E203)-INDEX('TAB input'!M$72:M$121, $E203)-INDEX('TAB input'!M$126:M$175, $E203)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E203)-INDEX('TAB input'!N$72:N$121, $E203)-INDEX('TAB input'!N$126:N$175, $E203)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E203)-INDEX('TAB input'!O$72:O$121, $E203)-INDEX('TAB input'!O$126:O$175, $E203)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E203)-INDEX('TAB input'!P$72:P$121, $E203)-INDEX('TAB input'!P$126:P$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E203)-INDEX('TAB input'!Q$72:Q$121, $E203)-INDEX('TAB input'!Q$126:Q$175, $E203)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E203)-INDEX('TAB input'!R$72:R$121, $E203)-INDEX('TAB input'!R$126:R$175, $E203)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E203)-INDEX('TAB input'!S$72:S$121, $E203)-INDEX('TAB input'!S$126:S$175, $E203)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E203)-INDEX('TAB input'!T$72:T$121, $E203)-INDEX('TAB input'!T$126:T$175, $E203)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E203)-INDEX('TAB input'!U$72:U$121, $E203)-INDEX('TAB input'!U$126:U$175, $E203)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E203)-INDEX('TAB input'!V$72:V$121, $E203)-INDEX('TAB input'!V$126:V$175, $E203)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E203)-INDEX('TAB input'!W$72:W$121, $E203)-INDEX('TAB input'!W$126:W$175, $E203)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E203)-INDEX('TAB input'!X$72:X$121, $E203)-INDEX('TAB input'!X$126:X$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E203)-INDEX('TAB input'!Y$72:Y$121, $E203)-INDEX('TAB input'!Y$126:Y$175, $E203)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E203)-INDEX('TAB input'!Z$72:Z$121, $E203)-INDEX('TAB input'!Z$126:Z$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E203)-INDEX('TAB input'!AA$72:AA$121, $E203)-INDEX('TAB input'!AA$126:AA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E203)-INDEX('TAB input'!AB$72:AB$121, $E203)-INDEX('TAB input'!AB$126:AB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E203)-INDEX('TAB input'!AC$72:AC$121, $E203)-INDEX('TAB input'!AC$126:AC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E203)-INDEX('TAB input'!AD$72:AD$121, $E203)-INDEX('TAB input'!AD$126:AD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E203)-INDEX('TAB input'!AE$72:AE$121, $E203)-INDEX('TAB input'!AE$126:AE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E203)-INDEX('TAB input'!AF$72:AF$121, $E203)-INDEX('TAB input'!AF$126:AF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E203)-INDEX('TAB input'!AG$72:AG$121, $E203)-INDEX('TAB input'!AG$126:AG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E203)-INDEX('TAB input'!AH$72:AH$121, $E203)-INDEX('TAB input'!AH$126:AH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E203)-INDEX('TAB input'!AI$72:AI$121, $E203)-INDEX('TAB input'!AI$126:AI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E203)-INDEX('TAB input'!AJ$72:AJ$121, $E203)-INDEX('TAB input'!AJ$126:AJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E203)-INDEX('TAB input'!AK$72:AK$121, $E203)-INDEX('TAB input'!AK$126:AK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E203)-INDEX('TAB input'!AL$72:AL$121, $E203)-INDEX('TAB input'!AL$126:AL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E203)-INDEX('TAB input'!AM$72:AM$121, $E203)-INDEX('TAB input'!AM$126:AM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E203)-INDEX('TAB input'!AN$72:AN$121, $E203)-INDEX('TAB input'!AN$126:AN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E203)-INDEX('TAB input'!AO$72:AO$121, $E203)-INDEX('TAB input'!AO$126:AO$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E203)-INDEX('TAB input'!AP$72:AP$121, $E203)-INDEX('TAB input'!AP$126:AP$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E203)-INDEX('TAB input'!AQ$72:AQ$121, $E203)-INDEX('TAB input'!AQ$126:AQ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E203)-INDEX('TAB input'!AR$72:AR$121, $E203)-INDEX('TAB input'!AR$126:AR$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E203)-INDEX('TAB input'!AS$72:AS$121, $E203)-INDEX('TAB input'!AS$126:AS$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E203)-INDEX('TAB input'!AT$72:AT$121, $E203)-INDEX('TAB input'!AT$126:AT$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E203)-INDEX('TAB input'!AU$72:AU$121, $E203)-INDEX('TAB input'!AU$126:AU$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E203)-INDEX('TAB input'!AV$72:AV$121, $E203)-INDEX('TAB input'!AV$126:AV$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E203)-INDEX('TAB input'!AW$72:AW$121, $E203)-INDEX('TAB input'!AW$126:AW$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E203)-INDEX('TAB input'!AX$72:AX$121, $E203)-INDEX('TAB input'!AX$126:AX$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E203)-INDEX('TAB input'!AY$72:AY$121, $E203)-INDEX('TAB input'!AY$126:AY$175, $E203)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E203)-INDEX('TAB input'!AZ$72:AZ$121, $E203)-INDEX('TAB input'!AZ$126:AZ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E203)-INDEX('TAB input'!BA$72:BA$121, $E203)-INDEX('TAB input'!BA$126:BA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E203)-INDEX('TAB input'!BB$72:BB$121, $E203)-INDEX('TAB input'!BB$126:BB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E203)-INDEX('TAB input'!BC$72:BC$121, $E203)-INDEX('TAB input'!BC$126:BC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E203)-INDEX('TAB input'!BD$72:BD$121, $E203)-INDEX('TAB input'!BD$126:BD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E203)-INDEX('TAB input'!BE$72:BE$121, $E203)-INDEX('TAB input'!BE$126:BE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E203)-INDEX('TAB input'!BF$72:BF$121, $E203)-INDEX('TAB input'!BF$126:BF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E203)-INDEX('TAB input'!BG$72:BG$121, $E203)-INDEX('TAB input'!BG$126:BG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E203)-INDEX('TAB input'!BH$72:BH$121, $E203)-INDEX('TAB input'!BH$126:BH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E203)-INDEX('TAB input'!BI$72:BI$121, $E203)-INDEX('TAB input'!BI$126:BI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E203)-INDEX('TAB input'!BJ$72:BJ$121, $E203)-INDEX('TAB input'!BJ$126:BJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E203)-INDEX('TAB input'!BK$72:BK$121, $E203)-INDEX('TAB input'!BK$126:BK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E203)-INDEX('TAB input'!BL$72:BL$121, $E203)-INDEX('TAB input'!BL$126:BL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E203)-INDEX('TAB input'!BM$72:BM$121, $E203)-INDEX('TAB input'!BM$126:BM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E203)-INDEX('TAB input'!BN$72:BN$121, $E203)-INDEX('TAB input'!BN$126:BN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E203)-INDEX('TAB input'!BO$72:BO$121, $E203)-INDEX('TAB input'!BO$126:BO$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E203)-INDEX('TAB input'!BP$72:BP$121, $E203)-INDEX('TAB input'!BP$126:BP$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E203)-INDEX('TAB input'!BQ$72:BQ$121, $E203)-INDEX('TAB input'!BQ$126:BQ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E203)-INDEX('TAB input'!BR$72:BR$121, $E203)-INDEX('TAB input'!BR$126:BR$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E203)-INDEX('TAB input'!BS$72:BS$121, $E203)-INDEX('TAB input'!BS$126:BS$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E203)-INDEX('TAB input'!BT$72:BT$121, $E203)-INDEX('TAB input'!BT$126:BT$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E203)-INDEX('TAB input'!BU$72:BU$121, $E203)-INDEX('TAB input'!BU$126:BU$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E203)-INDEX('TAB input'!BV$72:BV$121, $E203)-INDEX('TAB input'!BV$126:BV$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E203)-INDEX('TAB input'!BW$72:BW$121, $E203)-INDEX('TAB input'!BW$126:BW$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E203)-INDEX('TAB input'!BX$72:BX$121, $E203)-INDEX('TAB input'!BX$126:BX$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E203)-INDEX('TAB input'!BY$72:BY$121, $E203)-INDEX('TAB input'!BY$126:BY$175, $E203)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E203)-INDEX('TAB input'!BZ$72:BZ$121, $E203)-INDEX('TAB input'!BZ$126:BZ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E203)-INDEX('TAB input'!CA$72:CA$121, $E203)-INDEX('TAB input'!CA$126:CA$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E203)-INDEX('TAB input'!CB$72:CB$121, $E203)-INDEX('TAB input'!CB$126:CB$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E203)-INDEX('TAB input'!CC$72:CC$121, $E203)-INDEX('TAB input'!CC$126:CC$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E203)-INDEX('TAB input'!CD$72:CD$121, $E203)-INDEX('TAB input'!CD$126:CD$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E203)-INDEX('TAB input'!CE$72:CE$121, $E203)-INDEX('TAB input'!CE$126:CE$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E203)-INDEX('TAB input'!CF$72:CF$121, $E203)-INDEX('TAB input'!CF$126:CF$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E203)-INDEX('TAB input'!CG$72:CG$121, $E203)-INDEX('TAB input'!CG$126:CG$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E203)-INDEX('TAB input'!CH$72:CH$121, $E203)-INDEX('TAB input'!CH$126:CH$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E203)-INDEX('TAB input'!CI$72:CI$121, $E203)-INDEX('TAB input'!CI$126:CI$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E203)-INDEX('TAB input'!CJ$72:CJ$121, $E203)-INDEX('TAB input'!CJ$126:CJ$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E203)-INDEX('TAB input'!CK$72:CK$121, $E203)-INDEX('TAB input'!CK$126:CK$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E203)-INDEX('TAB input'!CL$72:CL$121, $E203)-INDEX('TAB input'!CL$126:CL$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E203)-INDEX('TAB input'!CM$72:CM$121, $E203)-INDEX('TAB input'!CM$126:CM$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E203)-INDEX('TAB input'!CN$72:CN$121, $E203)-INDEX('TAB input'!CN$126:CN$175, $E203)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E203)-INDEX('TAB input'!CO$72:CO$121, $E203)-INDEX('TAB input'!CO$126:CO$175, $E203)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>H$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:G214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>G$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:G214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:G214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>I$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:H214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>H$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:H214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:H214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>J$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:I214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>I$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:I214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:I214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>K$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:J214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>J$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:J214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:J214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>L$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:K214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>K$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:K214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:K214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>M$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:L214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>L$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:L214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:L214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>N$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:M214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>M$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:M214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:M214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>O$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:N214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>N$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:N214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:N214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>P$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:O214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>O$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:O214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:O214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Q$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:P214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>P$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:P214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:P214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>R$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Q214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Q$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Q214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Q214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>S$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:R214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>R$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:R214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:R214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>T$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:S214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>S$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:S214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:S214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>U$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:T214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>T$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:T214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:T214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>V$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:U214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>U$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:U214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:U214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>W$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:V214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>V$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:V214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:V214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>X$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:W214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>W$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:W214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:W214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Y$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:X214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>X$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:X214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:X214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>Z$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Y214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Y$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Y214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Y214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Z214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>Z$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:Z214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:Z214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AA214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AB214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AC214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AD214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AE214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AF214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AG214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AH214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AI214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AK214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AL214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AM214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AN214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AN214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AO214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AP214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AR214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AS214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AT214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AT214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AV$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AU214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AU$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AU214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AU214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AW$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AV214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AV$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AV214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AV214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AX$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AW214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AW$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AW214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AW214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AY$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AX214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AX$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AX214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AX214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>AZ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AY214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AY$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AY214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AY214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>AZ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:AZ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BA214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BB214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BC214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BD214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BE214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BF214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BG214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BH214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BI214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BK214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BL214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BM214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BN214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BN214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BP$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BO214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BO$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BO214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BO214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BQ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BP214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BP$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BP214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BP214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BR$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BQ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BQ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BS$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BR214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BR$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BR214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BR214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BT$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BS214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BS$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BS214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BS214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BU$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BT214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BT$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BT214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BT214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BV$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BU214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BU$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BU214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BU214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BW$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BV214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BV$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BV214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BV214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BX$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BW214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BW$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BW214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BW214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BY$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BX214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BX$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BX214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BX214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>BZ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BY214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BY$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BY214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BY214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CA$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BZ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>BZ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:BZ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:BZ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CB$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CA214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CA$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CA214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CA214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CC$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CB214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CB$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CB214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CB214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CD$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CC214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CC$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CC214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CC214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CE$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CD214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CD$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CD214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CD214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CF$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CE214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CE$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CE214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CE214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CG$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CF214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CF$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CF214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CF214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CH$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CG214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CG$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CG214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CG214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CI$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CH214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CH$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CH214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CH214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CJ$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CI214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CI$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CI214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CI214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CK$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CJ214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CJ$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CJ214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CJ214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CL$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CK214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CK$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CK214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CK214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CM$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CL214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CL$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CL214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CL214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CN$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CM214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CM$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CM214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CM214))))","v":0},{"$f":"IF(OFFSET($G204, -$E214, $E214)=\"n/a\",0,IF(OFFSET($G211, -$E214, $E214)=\"SL\",\nIF(OFFSET($G204,-$E214,$E214)+$E214>CO$5,IFERROR((OFFSET($G203,-$E214,$E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CN214)),\nIF(OFFSET($G204,-$E214,$E214)+$E214>CN$5,IFERROR(((OFFSET($G203,-$E214,$E214)-SUM($G214:CN214))*OFFSET($G210, -$E214, $E214)/(OFFSET($G204,-$E214,$E214))),0),OFFSET($G203,-$E214,$E214)-SUM($G214:CN214))))","v":0}]
[null,null,null,null,{"$f":"E218+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E219)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>M$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:L219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>L$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:L219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:L219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>N$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:M219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>M$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:M219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:M219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>O$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:N219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>N$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:N219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:N219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>P$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:O219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>O$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:O219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:O219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Q$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:P219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>P$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:P219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:P219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>R$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Q219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Q$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Q219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Q219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>S$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:R219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>R$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:R219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:R219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>T$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:S219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>S$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:S219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:S219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>U$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:T219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>T$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:T219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:T219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>V$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:U219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>U$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:U219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:U219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>W$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:V219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>V$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:V219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:V219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>X$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:W219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>W$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:W219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:W219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Y$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:X219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>X$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:X219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:X219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>Z$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Y219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Y$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Y219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Y219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AA$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Z219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>Z$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:Z219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:Z219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AB$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AA219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AA$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AA219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AA219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AC$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AB219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AB$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AB219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AB219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AD$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AC219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AC$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AC219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AC219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AE$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AD219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AD$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AD219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AD219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AF$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AE219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AE$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AE219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AE219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AG$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AF219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AF$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AF219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AF219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AH$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AG219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AG$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AG219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AG219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AI$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AH219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AH$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AH219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AH219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AJ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AI219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AI$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AI219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AI219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AK$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AJ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AJ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AL$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AK219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AK$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AK219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AK219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AM$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AL219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AL$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AL219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AL219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AN$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AM219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AM$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AM219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AM219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AO$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AN219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AN$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AN219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AN219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AP$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AO219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AO$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AO219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AO219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AQ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AP219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AP$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AP219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AP219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AR$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AQ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AQ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AS$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AR219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AR$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AR219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AR219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AT$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AS219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AS$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AS219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AS219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AU$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AT219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AT$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AT219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AT219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AV$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AU219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AU$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AU219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AU219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AW$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AV219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AV$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AV219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AV219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AX$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AW219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AW$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AW219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AW219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AY$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AX219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AX$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AX219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AX219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>AZ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AY219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AY$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AY219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AY219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BA$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>AZ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:AZ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BB$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BA219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BA$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BA219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BA219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BC$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BB219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BB$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BB219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BB219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BD$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BC219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BC$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BC219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BC219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BE$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BD219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BD$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BD219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BD219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BF$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BE219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BE$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BE219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BE219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BG$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BF219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BF$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BF219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BF219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BH$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BG219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BG$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BG219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BG219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BI$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BH219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BH$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BH219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BH219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BJ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BI219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BI$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BI219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BI219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BK$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BJ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BJ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BL$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BK219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BK$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BK219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BK219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BM$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BL219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BL$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BL219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BL219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BN$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BM219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BM$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BM219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BM219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BO$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BN219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BN$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BN219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BN219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BP$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BO219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BO$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BO219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BO219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BQ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BP219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BP$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BP219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BP219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BR$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BQ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BQ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BS$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BR219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BR$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BR219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BR219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BT$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BS219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BS$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BS219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BS219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BU$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BT219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BT$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BT219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BT219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BV$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BU219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BU$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BU219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BU219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BW$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BV219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BV$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BV219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BV219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BX$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BW219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BW$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BW219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BW219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BY$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BX219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BX$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BX219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BX219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>BZ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BY219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BY$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BY219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BY219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CA$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BZ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>BZ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:BZ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:BZ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CB$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CA219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CA$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CA219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CA219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CC$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CB219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CB$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CB219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CB219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CD$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CC219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CC$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CC219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CC219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CE$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CD219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CD$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CD219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CD219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CF$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CE219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CE$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CE219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CE219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CG$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CF219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CF$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CF219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CF219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CH$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CG219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CG$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CG219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CG219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CI$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CH219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CH$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CH219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CH219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CJ$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CI219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CI$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CI219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CI219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CK$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CJ219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CJ$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CJ219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CJ219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CL$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CK219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CK$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CK219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CK219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CM$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CL219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CL$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CL219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CL219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CN$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CM219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CM$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CM219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CM219))))","v":0},{"$f":"IF(OFFSET($G209, -$E219, $E219)=\"n/a\",0,IF(OFFSET($G216, -$E219, $E219)=\"SL\",\nIF(OFFSET($G209,-$E219,$E219)+$E219>CO$5,IFERROR((OFFSET($G208,-$E219,$E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CN219)),\nIF(OFFSET($G210,-$E219,$E219)+$E219>CN$5,IFERROR(((OFFSET($G208,-$E219,$E219)-SUM($G219:CN219))*OFFSET($G215, -$E219, $E219)/(OFFSET($G209,-$E219,$E219))),0),OFFSET($G208,-$E219,$E219)-SUM($G219:CN219))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E231)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E231)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E231)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E231)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E231)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E231)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E231)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E231)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E231)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E231)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E231)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E231)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E231)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E231)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E231)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E231)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E231)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E231)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E231)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E231)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E231)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E231)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E231)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E231)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E231)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E231)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E231)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E231)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E231)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E231)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E231)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E231)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E231)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E231)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E231)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E231)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E231)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E231)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E231)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E231)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E243)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>I$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:H250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>H$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:H250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:H250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>J$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:I250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>I$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:I250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:I250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>K$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:J250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>J$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:J250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:J250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>L$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:K250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>K$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:K250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:K250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>M$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:L250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>L$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:L250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:L250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>N$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:M250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>M$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:M250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:M250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>O$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:N250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>N$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:N250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:N250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>P$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:O250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>O$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:O250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:O250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Q$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:P250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>P$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:P250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:P250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>R$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Q250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Q$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Q250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Q250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>S$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:R250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>R$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:R250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:R250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>T$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:S250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>S$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:S250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:S250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>U$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:T250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>T$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:T250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:T250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>V$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:U250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>U$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:U250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:U250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>W$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:V250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>V$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:V250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:V250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>X$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:W250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>W$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:W250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:W250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Y$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:X250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>X$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:X250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:X250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>Z$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Y250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Y$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Y250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Y250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:Z250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>Z$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:Z250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:Z250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AA250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AA250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AA250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AB250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AB250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AB250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AC250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AC250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AC250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AD250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AD250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AD250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AE250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AE250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AE250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AF250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AF250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AF250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AG250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AG250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AG250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AH250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AH250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AH250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AI250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AI250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AI250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AJ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AK250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AK250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AK250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AL250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AL250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AL250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AM250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AM250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AM250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AN250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AN250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AN250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AP$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AO250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AO$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AO250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AO250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AQ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AP250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AP$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AP250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AP250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AR$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AQ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AQ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AS$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AR250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AR$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AR250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AR250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AT$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AS250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AS$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AS250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AS250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AU$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AT250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AT$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AT250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AT250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AV$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AU250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AU$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AU250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AU250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AW$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AV250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AV$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AV250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AV250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AX$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AW250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AW$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AW250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AW250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AY$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AX250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AX$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AX250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AX250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>AZ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AY250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AY$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AY250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AY250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>AZ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:AZ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BA250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BA250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BA250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BB250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BB250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BB250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BC250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BC250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BC250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BD250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BD250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BD250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BE250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BE250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BE250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BF250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BF250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BF250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BG250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BG250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BG250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BH250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BH250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BH250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BI250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BI250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BI250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BJ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BK250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BK250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BK250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BL250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BL250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BL250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BM250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BM250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BM250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BN250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BN250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BN250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BP$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BO250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BO$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BO250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BO250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BQ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BP250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BP$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BP250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BP250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BR$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BQ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BQ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BS$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BR250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BR$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BR250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BR250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BT$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BS250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BS$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BS250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BS250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BU$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BT250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BT$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BT250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BT250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BV$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BU250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BU$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BU250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BU250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BW$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BV250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BV$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BV250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BV250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BX$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BW250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BW$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BW250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BW250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BY$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BX250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BX$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BX250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BX250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>BZ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BY250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BY$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BY250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BY250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CA$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:BZ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>BZ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:BZ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:BZ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CB$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CA250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CA$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CA250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CA250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CC$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CB250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CB$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CB250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CB250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CD$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CC250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CC$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CC250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CC250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CE$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CD250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CD$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CD250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CD250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CF$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CE250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CE$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CE250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CE250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CG$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CF250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CF$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CF250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CF250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CH$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CG250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CG$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CG250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CG250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CI$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CH250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CH$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CH250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CH250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CJ$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CI250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CI$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CI250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CI250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CK$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CJ250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CJ$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CJ250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CJ250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CL$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CK250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CK$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CK250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CK250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CM$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CL250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CL$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CL250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CL250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CN$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CM250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CM$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CM250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CM250))))","v":0},{"$f":"IF(OFFSET($G236, -$E242, $E243)=\"n/a\", 0, IF(OFFSET($G239, -$E242, $E243)=\"SL\",\nIF(OFFSET($G236, -$E242, $E243)+$E243>CO$5, IFERROR((OFFSET($G235, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))), 0), OFFSET($G235, -$E242, $E243)-SUM($G250:CN250)),\nIF(OFFSET($G237, -$E242, $E243)+$E243>CN$5, IFERROR(((OFFSET($G235, -$E242, $E243)-SUM($G250:CN250))*OFFSET($G238, -$E242, $E243)/(OFFSET($G236, -$E242, $E243))),0), OFFSET($G235, -$E242, $E243)-SUM($G250:CN250))))","v":0}]
[]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":2},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E274)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>L$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:K281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>K$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:K281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:K281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>M$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:L281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>L$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:L281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:L281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>N$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:M281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>M$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:M281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:M281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>O$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:N281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>N$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:N281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:N281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>P$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:O281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>O$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:O281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:O281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Q$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:P281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>P$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:P281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:P281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>R$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Q281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Q$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Q281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Q281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>S$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:R281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>R$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:R281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:R281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>T$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:S281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>S$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:S281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:S281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>U$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:T281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>T$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:T281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:T281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>V$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:U281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>U$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:U281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:U281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>W$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:V281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>V$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:V281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:V281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>X$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:W281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>W$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:W281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:W281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Y$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:X281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>X$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:X281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:X281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>Z$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Y281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Y$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Y281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Y281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AA$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:Z281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>Z$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:Z281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:Z281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AB$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AA281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AA$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AA281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AA281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AC$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AB281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AB$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AB281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AB281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AD$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AC281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AC$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AC281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AC281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AE$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AD281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AD$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AD281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AD281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AF$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AE281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AE$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AE281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AE281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AG$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AF281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AF$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AF281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AF281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AH$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AG281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AG$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AG281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AG281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AI$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AH281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AH$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AH281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AH281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AJ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AI281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AI$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AI281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AI281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AK$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AJ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AJ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AL$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AK281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AK$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AK281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AK281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AM$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AL281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AL$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AL281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AL281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AN$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AM281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AM$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AM281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AM281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AO$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AN281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AN$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AN281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AN281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AP$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AO281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AO$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AO281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AO281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AQ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AP281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AP$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AP281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AP281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AR$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AQ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AQ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AS$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AR281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AR$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AR281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AR281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AT$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AS281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AS$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AS281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AS281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AU$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AT281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AT$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AT281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AT281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AV$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AU281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AU$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AU281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AU281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AW$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AV281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AV$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AV281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AV281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AX$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AW281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AW$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AW281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AW281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AY$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AX281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AX$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AX281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AX281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>AZ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AY281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AY$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AY281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AY281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BA$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>AZ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:AZ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BB$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BA281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BA$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BA281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BA281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BC$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BB281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BB$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BB281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BB281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BD$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BC281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BC$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BC281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BC281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BE$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BD281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BD$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BD281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BD281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BF$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BE281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BE$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BE281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BE281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BG$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BF281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BF$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BF281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BF281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BH$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BG281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BG$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BG281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BG281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BI$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BH281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BH$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BH281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BH281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BJ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BI281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BI$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BI281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BI281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BK$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BJ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BJ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BL$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BK281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BK$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BK281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BK281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BM$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BL281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BL$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BL281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BL281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BN$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BM281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BM$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BM281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BM281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BO$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BN281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BN$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BN281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BN281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BP$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BO281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BO$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BO281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BO281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BQ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BP281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BP$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BP281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BP281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BR$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BQ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BQ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BS$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BR281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BR$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BR281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BR281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BT$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BS281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BS$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BS281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BS281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BU$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BT281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BT$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BT281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BT281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BV$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BU281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BU$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BU281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BU281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BW$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BV281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BV$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BV281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BV281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BX$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BW281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BW$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BW281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BW281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BY$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BX281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BX$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BX281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BX281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>BZ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BY281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BY$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BY281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BY281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CA$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:BZ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>BZ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:BZ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:BZ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CB$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CA281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CA$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CA281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CA281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CC$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CB281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CB$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CB281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CB281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CD$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CC281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CC$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CC281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CC281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CE$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CD281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CD$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CD281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CD281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CF$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CE281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CE$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CE281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CE281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CG$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CF281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CF$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CF281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CF281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CH$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CG281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CG$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CG281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CG281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CI$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CH281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CH$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CH281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CH281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CJ$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CI281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CI$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CI281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CI281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CK$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CJ281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CJ$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CJ281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CJ281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CL$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CK281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CK$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CK281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CK281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CM$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CL281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CL$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CL281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CL281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CN$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CM281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CM$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CM281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CM281))))","v":0},{"$f":"IF(OFFSET($G267, -$E273, $E274)=\"n/a\", 0, IF(OFFSET($G270, -$E273, $E274)=\"SL\",\nIF(OFFSET($G267, -$E273, $E274)+$E274>CO$5, IFERROR((OFFSET($G266, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))), 0), OFFSET($G266, -$E273, $E274)-SUM($G281:CN281)),\nIF(OFFSET($G268, -$E273, $E274)+$E274>CN$5, IFERROR(((OFFSET($G266, -$E273, $E274)-SUM($G281:CN281))*OFFSET($G269, -$E273, $E274)/(OFFSET($G267, -$E273, $E274))),0), OFFSET($G266, -$E273, $E274)-SUM($G281:CN281))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E287)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E287)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E287)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E287)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E287)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E287)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E287)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E287)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E287)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E287)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E287)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E287)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E287)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E287)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E287)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E287)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E287)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E287)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E287)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E287)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F286&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H298:H311)+H290","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R298:R311)+R290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN298:AN311)+AN290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT298:BT311)+BT290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E315)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E315)=\"\", G323, INDEX('TAB input'!H$446:H$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E315)=\"\", H323, INDEX('TAB input'!I$446:I$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E315)=\"\", I323, INDEX('TAB input'!J$446:J$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E315)=\"\", J323, INDEX('TAB input'!K$446:K$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E315)=\"\", K323, INDEX('TAB input'!L$446:L$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E315)=\"\", L323, INDEX('TAB input'!M$446:M$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E315)=\"\", M323, INDEX('TAB input'!N$446:N$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E315)=\"\", N323, INDEX('TAB input'!O$446:O$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E315)=\"\", O323, INDEX('TAB input'!P$446:P$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E315)=\"\", P323, INDEX('TAB input'!Q$446:Q$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E315)=\"\", Q323, INDEX('TAB input'!R$446:R$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E315)=\"\", R323, INDEX('TAB input'!S$446:S$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E315)=\"\", S323, INDEX('TAB input'!T$446:T$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E315)=\"\", T323, INDEX('TAB input'!U$446:U$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E315)=\"\", U323, INDEX('TAB input'!V$446:V$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E315)=\"\", V323, INDEX('TAB input'!W$446:W$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E315)=\"\", W323, INDEX('TAB input'!X$446:X$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E315)=\"\", X323, INDEX('TAB input'!Y$446:Y$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E315)=\"\", Y323, INDEX('TAB input'!Z$446:Z$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E315)=\"\", Z323, INDEX('TAB input'!AA$446:AA$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E315)=\"\", AA323, INDEX('TAB input'!AB$446:AB$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E315)=\"\", AB323, INDEX('TAB input'!AC$446:AC$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E315)=\"\", AC323, INDEX('TAB input'!AD$446:AD$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E315)=\"\", AD323, INDEX('TAB input'!AE$446:AE$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E315)=\"\", AE323, INDEX('TAB input'!AF$446:AF$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E315)=\"\", AF323, INDEX('TAB input'!AG$446:AG$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E315)=\"\", AG323, INDEX('TAB input'!AH$446:AH$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E315)=\"\", AH323, INDEX('TAB input'!AI$446:AI$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E315)=\"\", AI323, INDEX('TAB input'!AJ$446:AJ$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E315)=\"\", AJ323, INDEX('TAB input'!AK$446:AK$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E315)=\"\", AK323, INDEX('TAB input'!AL$446:AL$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E315)=\"\", AL323, INDEX('TAB input'!AM$446:AM$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E315)=\"\", AM323, INDEX('TAB input'!AN$446:AN$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E315)=\"\", AN323, INDEX('TAB input'!AO$446:AO$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E315)=\"\", AO323, INDEX('TAB input'!AP$446:AP$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E315)=\"\", AP323, INDEX('TAB input'!AQ$446:AQ$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E315)=\"\", AQ323, INDEX('TAB input'!AR$446:AR$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E315)=\"\", AR323, INDEX('TAB input'!AS$446:AS$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E315)=\"\", AS323, INDEX('TAB input'!AT$446:AT$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E315)=\"\", AT323, INDEX('TAB input'!AU$446:AU$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E315)=\"\", AU323, INDEX('TAB input'!AV$446:AV$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E315)=\"\", AV323, INDEX('TAB input'!AW$446:AW$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E315)=\"\", AW323, INDEX('TAB input'!AX$446:AX$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E315)=\"\", AX323, INDEX('TAB input'!AY$446:AY$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E315)=\"\", AY323, INDEX('TAB input'!AZ$446:AZ$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E315)=\"\", AZ323, INDEX('TAB input'!BA$446:BA$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E315)=\"\", BA323, INDEX('TAB input'!BB$446:BB$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E315)=\"\", BB323, INDEX('TAB input'!BC$446:BC$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E315)=\"\", BC323, INDEX('TAB input'!BD$446:BD$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E315)=\"\", BD323, INDEX('TAB input'!BE$446:BE$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E315)=\"\", BE323, INDEX('TAB input'!BF$446:BF$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E315)=\"\", BF323, INDEX('TAB input'!BG$446:BG$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E315)=\"\", BG323, INDEX('TAB input'!BH$446:BH$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E315)=\"\", BH323, INDEX('TAB input'!BI$446:BI$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E315)=\"\", BI323, INDEX('TAB input'!BJ$446:BJ$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E315)=\"\", BJ323, INDEX('TAB input'!BK$446:BK$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E315)=\"\", BK323, INDEX('TAB input'!BL$446:BL$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E315)=\"\", BL323, INDEX('TAB input'!BM$446:BM$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E315)=\"\", BM323, INDEX('TAB input'!BN$446:BN$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E315)=\"\", BN323, INDEX('TAB input'!BO$446:BO$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E315)=\"\", BO323, INDEX('TAB input'!BP$446:BP$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E315)=\"\", BP323, INDEX('TAB input'!BQ$446:BQ$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E315)=\"\", BQ323, INDEX('TAB input'!BR$446:BR$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E315)=\"\", BR323, INDEX('TAB input'!BS$446:BS$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E315)=\"\", BS323, INDEX('TAB input'!BT$446:BT$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E315)=\"\", BT323, INDEX('TAB input'!BU$446:BU$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E315)=\"\", BU323, INDEX('TAB input'!BV$446:BV$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E315)=\"\", BV323, INDEX('TAB input'!BW$446:BW$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E315)=\"\", BW323, INDEX('TAB input'!BX$446:BX$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E315)=\"\", BX323, INDEX('TAB input'!BY$446:BY$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E315)=\"\", BY323, INDEX('TAB input'!BZ$446:BZ$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E315)=\"\", BZ323, INDEX('TAB input'!CA$446:CA$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E315)=\"\", CA323, INDEX('TAB input'!CB$446:CB$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E315)=\"\", CB323, INDEX('TAB input'!CC$446:CC$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E315)=\"\", CC323, INDEX('TAB input'!CD$446:CD$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E315)=\"\", CD323, INDEX('TAB input'!CE$446:CE$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E315)=\"\", CE323, INDEX('TAB input'!CF$446:CF$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E315)=\"\", CF323, INDEX('TAB input'!CG$446:CG$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E315)=\"\", CG323, INDEX('TAB input'!CH$446:CH$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E315)=\"\", CH323, INDEX('TAB input'!CI$446:CI$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E315)=\"\", CI323, INDEX('TAB input'!CJ$446:CJ$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E315)=\"\", CJ323, INDEX('TAB input'!CK$446:CK$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E315)=\"\", CK323, INDEX('TAB input'!CL$446:CL$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E315)=\"\", CL323, INDEX('TAB input'!CM$446:CM$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E315)=\"\", CM323, INDEX('TAB input'!CN$446:CN$495, $E315))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E315)=\"\", CN323, INDEX('TAB input'!CO$446:CO$495, $E315))","v":0}]
[null,null,null,null,{"$f":"E327+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E328)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>J$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:I328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>I$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:I328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:I328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>K$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:J328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>J$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:J328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:J328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>L$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:K328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>K$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:K328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:K328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>M$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:L328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>L$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:L328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:L328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>N$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:M328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>M$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:M328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:M328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>O$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:N328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>N$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:N328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:N328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>P$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:O328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>O$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:O328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:O328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Q$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:P328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>P$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:P328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:P328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>R$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Q328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Q$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Q328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Q328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>S$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:R328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>R$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:R328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:R328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>T$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:S328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>S$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:S328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:S328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>U$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:T328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>T$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:T328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:T328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>V$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:U328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>U$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:U328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:U328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>W$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:V328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>V$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:V328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:V328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>X$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:W328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>W$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:W328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:W328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Y$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:X328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>X$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:X328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:X328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>Z$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Y328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Y$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Y328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Y328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Z328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>Z$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:Z328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:Z328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AN328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AP$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AO328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AO$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AO328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AO328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AQ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AP328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AP$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AP328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AP328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AR$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AQ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AQ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AS$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AR328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AR$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AR328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AR328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AT$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AS328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AS$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AS328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AS328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AU$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AT328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AT$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AT328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AT328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AV$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AU328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AU$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AU328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AU328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AW$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AV328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AV$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AV328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AV328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AX$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AW328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AW$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AW328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AW328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AY$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AX328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AX$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AX328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AX328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>AZ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AY328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AY$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AY328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AY328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>AZ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:AZ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BN328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BP$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BO328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BO$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BO328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BO328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BQ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BP328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BP$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BP328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BP328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BR$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BQ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BQ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BS$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BR328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BR$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BR328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BR328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BT$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BS328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BS$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BS328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BS328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BU$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BT328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BT$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BT328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BT328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BV$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BU328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BU$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BU328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BU328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BW$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BV328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BV$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BV328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BV328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BX$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BW328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BW$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BW328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BW328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BY$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BX328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BX$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BX328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BX328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>BZ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BY328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BY$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BY328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BY328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CA$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BZ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>BZ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:BZ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:BZ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CB$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CA328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CA$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CA328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CA328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CC$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CB328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CB$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CB328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CB328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CD$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CC328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CC$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CC328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CC328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CE$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CD328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CD$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CD328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CD328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CF$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CE328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CE$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CE328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CE328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CG$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CF328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CF$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CF328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CF328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CH$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CG328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CG$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CG328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CG328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CI$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CH328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CH$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CH328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CH328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CJ$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CI328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CI$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CI328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CI328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CK$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CJ328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CJ$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CJ328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CJ328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CL$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CK328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CK$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CK328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CK328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CM$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CL328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CL$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CL328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CL328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CN$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CM328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CM$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CM328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CM328))))","v":0},{"$f":"IF(OFFSET($G318, -$E328, $E328)=\"n/a\",0,IF(OFFSET($G325, -$E328, $E328)=\"SL\",\nIF(OFFSET($G318,-$E328,$E328)+$E328>CO$5,IFERROR((OFFSET($G317,-$E328,$E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CN328)),\nIF(OFFSET($G319,-$E328,$E328)+$E328>CN$5,IFERROR(((OFFSET($G317,-$E328,$E328)-SUM($G328:CN328))*OFFSET($G324, -$E328, $E328)/(OFFSET($G318,-$E328,$E328))),0),OFFSET($G317,-$E328,$E328)-SUM($G328:CN328))))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>H$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:G354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>G$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:G354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:G354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>I$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:H354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>H$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:H354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:H354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>J$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:I354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>I$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:I354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:I354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>K$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:J354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>J$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:J354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:J354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>L$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:K354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>K$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:K354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:K354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>M$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:L354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>L$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:L354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:L354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>N$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:M354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>M$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:M354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:M354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>O$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:N354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>N$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:N354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:N354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>P$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:O354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>O$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:O354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:O354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Q$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:P354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>P$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:P354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:P354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>R$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Q354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Q$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Q354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Q354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>S$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:R354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>R$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:R354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:R354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>T$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:S354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>S$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:S354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:S354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>U$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:T354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>T$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:T354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:T354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>V$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:U354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>U$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:U354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:U354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>W$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:V354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>V$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:V354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:V354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>X$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:W354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>W$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:W354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:W354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Y$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:X354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>X$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:X354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:X354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>Z$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Y354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Y$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Y354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Y354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AA$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Z354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>Z$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:Z354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:Z354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AB$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AA354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AA$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AA354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AA354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AC$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AB354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AB$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AB354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AB354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AD$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AC354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AC$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AC354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AC354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AE$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AD354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AD$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AD354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AD354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AF$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AE354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AE$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AE354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AE354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AG$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AF354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AF$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AF354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AF354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AH$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AG354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AG$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AG354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AG354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AI$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AH354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AH$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AH354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AH354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AJ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AI354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AI$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AI354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AI354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AK$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AJ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AJ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AL$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AK354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AK$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AK354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AK354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AM$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AL354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AL$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AL354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AL354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AN$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AM354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AM$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AM354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AM354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AO$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AN354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AN$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AN354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AN354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AP$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AO354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AO$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AO354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AO354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AQ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AP354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AP$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AP354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AP354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AR$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AQ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AQ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AS$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AR354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AR$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AR354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AR354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AT$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AS354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AS$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AS354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AS354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AU$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AT354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AT$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AT354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AT354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AV$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AU354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AU$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AU354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AU354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AW$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AV354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AV$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AV354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AV354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AX$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AW354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AW$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AW354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AW354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AY$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AX354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AX$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AX354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AX354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>AZ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AY354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AY$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AY354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AY354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BA$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>AZ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:AZ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BB$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BA354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BA$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BA354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BA354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BC$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BB354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BB$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BB354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BB354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BD$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BC354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BC$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BC354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BC354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BE$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BD354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BD$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BD354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BD354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BF$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BE354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BE$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BE354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BE354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BG$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BF354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BF$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BF354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BF354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BH$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BG354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BG$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BG354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BG354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BI$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BH354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BH$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BH354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BH354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BJ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BI354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BI$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BI354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BI354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BK$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BJ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BJ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BL$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BK354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BK$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BK354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BK354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BM$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BL354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BL$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BL354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BL354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BN$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BM354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BM$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BM354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BM354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BO$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BN354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BN$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BN354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BN354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BP$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BO354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BO$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BO354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BO354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BQ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BP354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BP$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BP354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BP354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BR$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BQ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BQ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BS$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BR354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BR$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BR354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BR354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BT$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BS354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BS$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BS354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BS354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BU$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BT354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BT$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BT354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BT354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BV$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BU354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BU$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BU354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BU354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BW$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BV354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BV$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BV354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BV354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BX$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BW354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BW$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BW354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BW354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BY$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BX354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BX$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BX354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BX354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>BZ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BY354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BY$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BY354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BY354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CA$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BZ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>BZ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:BZ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:BZ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CB$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CA354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CA$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CA354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CA354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CC$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CB354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CB$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CB354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CB354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CD$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CC354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CC$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CC354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CC354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CE$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CD354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CD$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CD354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CD354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CF$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CE354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CE$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CE354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CE354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CG$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CF354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CF$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CF354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CF354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CH$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CG354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CG$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CG354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CG354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CI$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CH354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CH$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CH354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CH354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CJ$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CI354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CI$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CI354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CI354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CK$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CJ354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CJ$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CJ354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CJ354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CL$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CK354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CK$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CK354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CK354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CM$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CL354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CL$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CL354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CL354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CN$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CM354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CM$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CM354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CM354))))","v":0},{"$f":"IF(OFFSET($G344, -$E354, $E354)=\"n/a\",0,IF(OFFSET($G351, -$E354, $E354)=\"SL\",\nIF(OFFSET($G344,-$E354,$E354)+$E354>CO$5,IFERROR((OFFSET($G343,-$E354,$E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CN354)),\nIF(OFFSET($G344,-$E354,$E354)+$E354>CN$5,IFERROR(((OFFSET($G343,-$E354,$E354)-SUM($G354:CN354))*OFFSET($G350, -$E354, $E354)/(OFFSET($G344,-$E354,$E354))),0),OFFSET($G343,-$E354,$E354)-SUM($G354:CN354))))","v":0}]
[null,null,null,null,{"$f":"E358+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E359)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>M$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:L359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>L$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:L359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:L359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>N$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:M359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>M$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:M359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:M359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>O$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:N359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>N$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:N359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:N359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>P$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:O359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>O$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:O359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:O359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Q$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:P359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>P$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:P359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:P359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>R$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Q359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Q$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Q359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Q359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>S$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:R359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>R$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:R359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:R359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>T$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:S359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>S$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:S359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:S359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>U$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:T359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>T$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:T359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:T359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>V$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:U359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>U$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:U359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:U359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>W$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:V359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>V$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:V359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:V359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>X$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:W359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>W$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:W359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:W359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Y$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:X359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>X$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:X359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:X359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>Z$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Y359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Y$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Y359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Y359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AA$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Z359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>Z$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:Z359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:Z359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AB$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AA359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AA$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AA359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AA359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AC$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AB359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AB$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AB359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AB359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AD$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AC359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AC$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AC359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AC359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AE$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AD359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AD$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AD359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AD359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AF$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AE359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AE$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AE359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AE359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AG$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AF359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AF$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AF359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AF359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AH$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AG359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AG$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AG359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AG359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AI$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AH359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AH$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AH359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AH359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AJ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AI359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AI$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AI359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AI359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AK$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AJ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AJ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AL$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AK359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AK$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AK359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AK359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AM$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AL359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AL$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AL359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AL359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AN$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AM359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AM$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AM359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AM359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AO$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AN359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AN$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AN359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AN359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AP$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AO359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AO$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AO359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AO359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AQ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AP359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AP$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AP359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AP359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AR$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AQ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AQ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AS$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AR359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AR$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AR359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AR359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AT$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AS359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AS$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AS359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AS359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AU$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AT359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AT$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AT359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AT359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AV$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AU359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AU$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AU359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AU359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AW$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AV359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AV$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AV359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AV359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AX$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AW359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AW$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AW359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AW359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AY$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AX359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AX$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AX359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AX359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>AZ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AY359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AY$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AY359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AY359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BA$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>AZ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:AZ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BB$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BA359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BA$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BA359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BA359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BC$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BB359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BB$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BB359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BB359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BD$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BC359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BC$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BC359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BC359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BE$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BD359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BD$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BD359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BD359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BF$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BE359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BE$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BE359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BE359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BG$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BF359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BF$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BF359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BF359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BH$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BG359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BG$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BG359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BG359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BI$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BH359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BH$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BH359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BH359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BJ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BI359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BI$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BI359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BI359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BK$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BJ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BJ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BL$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BK359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BK$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BK359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BK359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BM$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BL359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BL$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BL359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BL359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BN$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BM359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BM$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BM359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BM359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BO$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BN359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BN$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BN359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BN359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BP$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BO359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BO$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BO359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BO359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BQ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BP359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BP$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BP359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BP359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BR$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BQ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BQ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BS$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BR359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BR$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BR359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BR359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BT$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BS359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BS$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BS359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BS359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BU$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BT359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BT$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BT359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BT359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BV$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BU359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BU$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BU359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BU359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BW$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BV359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BV$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BV359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BV359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BX$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BW359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BW$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BW359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BW359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BY$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BX359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BX$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BX359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BX359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>BZ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BY359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BY$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BY359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BY359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CA$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BZ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>BZ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:BZ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:BZ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CB$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CA359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CA$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CA359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CA359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CC$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CB359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CB$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CB359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CB359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CD$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CC359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CC$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CC359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CC359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CE$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CD359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CD$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CD359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CD359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CF$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CE359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CE$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CE359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CE359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CG$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CF359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CF$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CF359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CF359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CH$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CG359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CG$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CG359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CG359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CI$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CH359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CH$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CH359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CH359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CJ$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CI359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CI$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CI359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CI359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CK$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CJ359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CJ$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CJ359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CJ359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CL$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CK359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CK$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CK359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CK359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CM$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CL359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CL$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CL359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CL359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CN$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CM359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CM$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CM359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CM359))))","v":0},{"$f":"IF(OFFSET($G349, -$E359, $E359)=\"n/a\",0,IF(OFFSET($G356, -$E359, $E359)=\"SL\",\nIF(OFFSET($G349,-$E359,$E359)+$E359>CO$5,IFERROR((OFFSET($G348,-$E359,$E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CN359)),\nIF(OFFSET($G350,-$E359,$E359)+$E359>CN$5,IFERROR(((OFFSET($G348,-$E359,$E359)-SUM($G359:CN359))*OFFSET($G355, -$E359, $E359)/(OFFSET($G349,-$E359,$E359))),0),OFFSET($G348,-$E359,$E359)-SUM($G359:CN359))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E371","v":"Asset class 14"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E371, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E371)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E371)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E371)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E371)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E371)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E371)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E371)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E371)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E371)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E371)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E371)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E371)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E371)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E371)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E371)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E371)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E371)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E371)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E371)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E371)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E383)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>I$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:H390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>H$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:H390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:H390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>J$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:I390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>I$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:I390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:I390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>K$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:J390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>J$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:J390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:J390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>L$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:K390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>K$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:K390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:K390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>M$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:L390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>L$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:L390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:L390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>N$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:M390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>M$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:M390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:M390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>O$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:N390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>N$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:N390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:N390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>P$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:O390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>O$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:O390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:O390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Q$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:P390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>P$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:P390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:P390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>R$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Q390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Q$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Q390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Q390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>S$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:R390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>R$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:R390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:R390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>T$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:S390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>S$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:S390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:S390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>U$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:T390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>T$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:T390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:T390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>V$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:U390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>U$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:U390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:U390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>W$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:V390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>V$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:V390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:V390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>X$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:W390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>W$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:W390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:W390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Y$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:X390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>X$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:X390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:X390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>Z$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Y390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Y$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Y390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Y390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AA$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:Z390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>Z$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:Z390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:Z390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AB$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AA390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AA$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AA390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AA390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AC$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AB390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AB$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AB390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AB390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AD$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AC390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AC$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AC390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AC390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AE$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AD390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AD$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AD390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AD390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AF$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AE390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AE$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AE390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AE390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AG$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AF390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AF$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AF390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AF390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AH$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AG390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AG$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AG390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AG390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AI$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AH390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AH$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AH390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AH390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AJ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AI390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AI$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AI390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AI390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AK$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AJ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AJ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AL$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AK390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AK$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AK390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AK390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AM$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AL390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AL$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AL390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AL390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AN$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AM390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AM$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AM390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AM390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AO$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AN390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AN$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AN390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AN390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AP$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AO390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AO$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AO390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AO390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AQ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AP390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AP$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AP390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AP390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AR$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AQ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AQ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AS$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AR390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AR$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AR390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AR390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AT$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AS390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AS$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AS390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AS390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AU$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AT390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AT$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AT390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AT390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AV$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AU390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AU$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AU390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AU390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AW$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AV390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AV$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AV390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AV390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AX$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AW390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AW$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AW390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AW390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AY$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AX390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AX$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AX390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AX390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>AZ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AY390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AY$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AY390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AY390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BA$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>AZ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:AZ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BB$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BA390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BA$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BA390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BA390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BC$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BB390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BB$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BB390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BB390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BD$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BC390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BC$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BC390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BC390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BE$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BD390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BD$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BD390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BD390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BF$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BE390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BE$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BE390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BE390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BG$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BF390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BF$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BF390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BF390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BH$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BG390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BG$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BG390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BG390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BI$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BH390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BH$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BH390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BH390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BJ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BI390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BI$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BI390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BI390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BK$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BJ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BJ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BL$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BK390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BK$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BK390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BK390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BM$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BL390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BL$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BL390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BL390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BN$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BM390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BM$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BM390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BM390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BO$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BN390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BN$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BN390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BN390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BP$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BO390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BO$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BO390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BO390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BQ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BP390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BP$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BP390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BP390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BR$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BQ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BQ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BS$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BR390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BR$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BR390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BR390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BT$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BS390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BS$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BS390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BS390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BU$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BT390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BT$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BT390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BT390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BV$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BU390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BU$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BU390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BU390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BW$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BV390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BV$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BV390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BV390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BX$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BW390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BW$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BW390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BW390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BY$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BX390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BX$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BX390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BX390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>BZ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BY390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BY$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BY390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BY390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CA$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:BZ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>BZ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:BZ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:BZ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CB$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CA390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CA$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CA390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CA390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CC$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CB390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CB$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CB390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CB390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CD$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CC390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CC$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CC390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CC390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CE$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CD390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CD$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CD390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CD390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CF$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CE390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CE$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CE390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CE390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CG$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CF390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CF$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CF390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CF390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CH$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CG390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CG$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CG390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CG390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CI$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CH390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CH$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CH390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CH390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CJ$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CI390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CI$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CI390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CI390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CK$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CJ390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CJ$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CJ390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CJ390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CL$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CK390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CK$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CK390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CK390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CM$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CL390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CL$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CL390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CL390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CN$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CM390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CM$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CM390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CM390))))","v":0},{"$f":"IF(OFFSET($G376, -$E382, $E383)=\"n/a\", 0, IF(OFFSET($G379, -$E382, $E383)=\"SL\",\nIF(OFFSET($G376, -$E382, $E383)+$E383>CO$5, IFERROR((OFFSET($G375, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))), 0), OFFSET($G375, -$E382, $E383)-SUM($G390:CN390)),\nIF(OFFSET($G377, -$E382, $E383)+$E383>CN$5, IFERROR(((OFFSET($G375, -$E382, $E383)-SUM($G390:CN390))*OFFSET($G378, -$E382, $E383)/(OFFSET($G376, -$E382, $E383))),0), OFFSET($G375, -$E382, $E383)-SUM($G390:CN390))))","v":0}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E399)=0, G401, INDEX('TAB input'!H$233:H$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E399)=0, H401, INDEX('TAB input'!I$233:I$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E399)=0, I401, INDEX('TAB input'!J$233:J$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E399)=0, J401, INDEX('TAB input'!K$233:K$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E399)=0, K401, INDEX('TAB input'!L$233:L$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E399)=0, L401, INDEX('TAB input'!M$233:M$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E399)=0, M401, INDEX('TAB input'!N$233:N$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E399)=0, N401, INDEX('TAB input'!O$233:O$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E399)=0, O401, INDEX('TAB input'!P$233:P$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E399)=0, P401, INDEX('TAB input'!Q$233:Q$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E399)=0, Q401, INDEX('TAB input'!R$233:R$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E399)=0, R401, INDEX('TAB input'!S$233:S$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E399)=0, S401, INDEX('TAB input'!T$233:T$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E399)=0, T401, INDEX('TAB input'!U$233:U$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E399)=0, U401, INDEX('TAB input'!V$233:V$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E399)=0, V401, INDEX('TAB input'!W$233:W$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E399)=0, W401, INDEX('TAB input'!X$233:X$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E399)=0, X401, INDEX('TAB input'!Y$233:Y$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E399)=0, Y401, INDEX('TAB input'!Z$233:Z$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E399)=0, Z401, INDEX('TAB input'!AA$233:AA$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E399)=0, AA401, INDEX('TAB input'!AB$233:AB$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E399)=0, AB401, INDEX('TAB input'!AC$233:AC$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E399)=0, AC401, INDEX('TAB input'!AD$233:AD$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E399)=0, AD401, INDEX('TAB input'!AE$233:AE$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E399)=0, AE401, INDEX('TAB input'!AF$233:AF$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E399)=0, AF401, INDEX('TAB input'!AG$233:AG$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E399)=0, AG401, INDEX('TAB input'!AH$233:AH$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E399)=0, AH401, INDEX('TAB input'!AI$233:AI$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E399)=0, AI401, INDEX('TAB input'!AJ$233:AJ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E399)=0, AJ401, INDEX('TAB input'!AK$233:AK$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E399)=0, AK401, INDEX('TAB input'!AL$233:AL$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E399)=0, AL401, INDEX('TAB input'!AM$233:AM$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E399)=0, AM401, INDEX('TAB input'!AN$233:AN$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E399)=0, AN401, INDEX('TAB input'!AO$233:AO$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E399)=0, AO401, INDEX('TAB input'!AP$233:AP$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E399)=0, AP401, INDEX('TAB input'!AQ$233:AQ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E399)=0, AQ401, INDEX('TAB input'!AR$233:AR$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E399)=0, AR401, INDEX('TAB input'!AS$233:AS$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E399)=0, AS401, INDEX('TAB input'!AT$233:AT$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E399)=0, AT401, INDEX('TAB input'!AU$233:AU$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E399)=0, AU401, INDEX('TAB input'!AV$233:AV$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E399)=0, AV401, INDEX('TAB input'!AW$233:AW$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E399)=0, AW401, INDEX('TAB input'!AX$233:AX$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E399)=0, AX401, INDEX('TAB input'!AY$233:AY$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E399)=0, AY401, INDEX('TAB input'!AZ$233:AZ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E399)=0, AZ401, INDEX('TAB input'!BA$233:BA$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E399)=0, BA401, INDEX('TAB input'!BB$233:BB$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E399)=0, BB401, INDEX('TAB input'!BC$233:BC$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E399)=0, BC401, INDEX('TAB input'!BD$233:BD$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E399)=0, BD401, INDEX('TAB input'!BE$233:BE$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E399)=0, BE401, INDEX('TAB input'!BF$233:BF$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E399)=0, BF401, INDEX('TAB input'!BG$233:BG$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E399)=0, BG401, INDEX('TAB input'!BH$233:BH$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E399)=0, BH401, INDEX('TAB input'!BI$233:BI$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E399)=0, BI401, INDEX('TAB input'!BJ$233:BJ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E399)=0, BJ401, INDEX('TAB input'!BK$233:BK$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E399)=0, BK401, INDEX('TAB input'!BL$233:BL$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E399)=0, BL401, INDEX('TAB input'!BM$233:BM$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E399)=0, BM401, INDEX('TAB input'!BN$233:BN$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E399)=0, BN401, INDEX('TAB input'!BO$233:BO$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E399)=0, BO401, INDEX('TAB input'!BP$233:BP$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E399)=0, BP401, INDEX('TAB input'!BQ$233:BQ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E399)=0, BQ401, INDEX('TAB input'!BR$233:BR$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E399)=0, BR401, INDEX('TAB input'!BS$233:BS$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E399)=0, BS401, INDEX('TAB input'!BT$233:BT$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E399)=0, BT401, INDEX('TAB input'!BU$233:BU$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E399)=0, BU401, INDEX('TAB input'!BV$233:BV$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E399)=0, BV401, INDEX('TAB input'!BW$233:BW$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E399)=0, BW401, INDEX('TAB input'!BX$233:BX$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E399)=0, BX401, INDEX('TAB input'!BY$233:BY$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E399)=0, BY401, INDEX('TAB input'!BZ$233:BZ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E399)=0, BZ401, INDEX('TAB input'!CA$233:CA$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E399)=0, CA401, INDEX('TAB input'!CB$233:CB$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E399)=0, CB401, INDEX('TAB input'!CC$233:CC$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E399)=0, CC401, INDEX('TAB input'!CD$233:CD$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E399)=0, CD401, INDEX('TAB input'!CE$233:CE$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E399)=0, CE401, INDEX('TAB input'!CF$233:CF$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E399)=0, CF401, INDEX('TAB input'!CG$233:CG$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E399)=0, CG401, INDEX('TAB input'!CH$233:CH$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E399)=0, CH401, INDEX('TAB input'!CI$233:CI$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E399)=0, CI401, INDEX('TAB input'!CJ$233:CJ$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E399)=0, CJ401, INDEX('TAB input'!CK$233:CK$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E399)=0, CK401, INDEX('TAB input'!CL$233:CL$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E399)=0, CL401, INDEX('TAB input'!CM$233:CM$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E399)=0, CM401, INDEX('TAB input'!CN$233:CN$282, $E399))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E399)=0, CN401, INDEX('TAB input'!CO$233:CO$282, $E399))","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":2},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E427)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E427)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E427)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E427)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E427)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E427)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E427)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E427)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E427)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E427)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E427)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E427)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E427)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E427)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E427)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E427)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E427)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E427)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E427)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E427)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E441)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>K$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:J448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>J$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:J448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:J448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>L$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:K448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>K$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:K448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:K448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>M$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:L448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>L$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:L448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:L448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>N$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:M448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>M$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:M448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:M448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>O$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:N448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>N$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:N448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:N448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>P$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:O448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>O$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:O448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:O448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Q$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:P448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>P$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:P448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:P448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>R$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Q448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Q$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Q448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Q448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>S$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:R448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>R$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:R448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:R448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>T$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:S448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>S$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:S448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:S448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>U$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:T448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>T$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:T448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:T448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>V$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:U448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>U$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:U448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:U448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>W$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:V448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>V$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:V448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:V448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>X$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:W448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>W$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:W448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:W448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Y$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:X448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>X$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:X448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:X448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>Z$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Y448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Y$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Y448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Y448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AA$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:Z448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>Z$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:Z448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:Z448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AB$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AA448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AA$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AA448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AA448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AC$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AB448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AB$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AB448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AB448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AD$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AC448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AC$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AC448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AC448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AE$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AD448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AD$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AD448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AD448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AF$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AE448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AE$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AE448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AE448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AG$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AF448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AF$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AF448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AF448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AH$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AG448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AG$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AG448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AG448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AI$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AH448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AH$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AH448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AH448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AJ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AI448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AI$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AI448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AI448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AK$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AJ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AJ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AL$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AK448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AK$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AK448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AK448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AM$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AL448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AL$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AL448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AL448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AN$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AM448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AM$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AM448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AM448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AO$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AN448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AN$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AN448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AN448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AP$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AO448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AO$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AO448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AO448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AQ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AP448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AP$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AP448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AP448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AR$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AQ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AQ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AS$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AR448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AR$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AR448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AR448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AT$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AS448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AS$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AS448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AS448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AU$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AT448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AT$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AT448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AT448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AV$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AU448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AU$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AU448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AU448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AW$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AV448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AV$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AV448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AV448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AX$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AW448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AW$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AW448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AW448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AY$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AX448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AX$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AX448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AX448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>AZ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AY448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AY$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AY448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AY448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BA$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>AZ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:AZ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BB$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BA448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BA$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BA448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BA448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BC$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BB448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BB$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BB448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BB448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BD$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BC448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BC$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BC448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BC448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BE$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BD448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BD$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BD448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BD448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BF$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BE448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BE$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BE448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BE448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BG$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BF448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BF$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BF448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BF448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BH$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BG448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BG$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BG448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BG448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BI$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BH448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BH$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BH448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BH448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BJ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BI448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BI$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BI448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BI448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BK$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BJ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BJ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BL$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BK448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BK$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BK448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BK448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BM$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BL448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BL$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BL448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BL448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BN$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BM448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BM$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BM448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BM448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BO$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BN448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BN$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BN448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BN448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BP$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BO448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BO$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BO448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BO448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BQ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BP448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BP$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BP448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BP448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BR$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BQ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BQ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BS$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BR448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BR$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BR448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BR448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BT$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BS448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BS$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BS448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BS448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BU$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BT448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BT$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BT448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BT448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BV$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BU448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BU$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BU448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BU448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BW$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BV448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BV$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BV448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BV448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BX$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BW448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BW$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BW448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BW448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BY$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BX448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BX$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BX448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BX448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>BZ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BY448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BY$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BY448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BY448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CA$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:BZ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>BZ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:BZ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:BZ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CB$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CA448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CA$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CA448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CA448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CC$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CB448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CB$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CB448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CB448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CD$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CC448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CC$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CC448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CC448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CE$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CD448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CD$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CD448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CD448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CF$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CE448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CE$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CE448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CE448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CG$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CF448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CF$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CF448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CF448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CH$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CG448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CG$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CG448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CG448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CI$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CH448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CH$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CH448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CH448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CJ$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CI448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CI$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CI448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CI448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CK$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CJ448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CJ$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CJ448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CJ448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CL$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CK448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CK$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CK448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CK448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CM$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CL448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CL$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CL448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CL448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CN$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CM448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CM$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CM448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CM448))))","v":0},{"$f":"IF(OFFSET($G434, -$E440, $E441)=\"n/a\", 0, IF(OFFSET($G437, -$E440, $E441)=\"SL\",\nIF(OFFSET($G434, -$E440, $E441)+$E441>CO$5, IFERROR((OFFSET($G433, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))), 0), OFFSET($G433, -$E440, $E441)-SUM($G448:CN448)),\nIF(OFFSET($G435, -$E440, $E441)+$E441>CN$5, IFERROR(((OFFSET($G433, -$E440, $E441)-SUM($G448:CN448))*OFFSET($G436, -$E440, $E441)/(OFFSET($G434, -$E440, $E441))),0), OFFSET($G433, -$E440, $E441)-SUM($G448:CN448))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E455)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E455)=\"\", G463, INDEX('TAB input'!H$446:H$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E455)=\"\", H463, INDEX('TAB input'!I$446:I$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E455)=\"\", I463, INDEX('TAB input'!J$446:J$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E455)=\"\", J463, INDEX('TAB input'!K$446:K$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E455)=\"\", K463, INDEX('TAB input'!L$446:L$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E455)=\"\", L463, INDEX('TAB input'!M$446:M$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E455)=\"\", M463, INDEX('TAB input'!N$446:N$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E455)=\"\", N463, INDEX('TAB input'!O$446:O$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E455)=\"\", O463, INDEX('TAB input'!P$446:P$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E455)=\"\", P463, INDEX('TAB input'!Q$446:Q$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E455)=\"\", Q463, INDEX('TAB input'!R$446:R$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E455)=\"\", R463, INDEX('TAB input'!S$446:S$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E455)=\"\", S463, INDEX('TAB input'!T$446:T$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E455)=\"\", T463, INDEX('TAB input'!U$446:U$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E455)=\"\", U463, INDEX('TAB input'!V$446:V$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E455)=\"\", V463, INDEX('TAB input'!W$446:W$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E455)=\"\", W463, INDEX('TAB input'!X$446:X$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E455)=\"\", X463, INDEX('TAB input'!Y$446:Y$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E455)=\"\", Y463, INDEX('TAB input'!Z$446:Z$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E455)=\"\", Z463, INDEX('TAB input'!AA$446:AA$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E455)=\"\", AA463, INDEX('TAB input'!AB$446:AB$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E455)=\"\", AB463, INDEX('TAB input'!AC$446:AC$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E455)=\"\", AC463, INDEX('TAB input'!AD$446:AD$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E455)=\"\", AD463, INDEX('TAB input'!AE$446:AE$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E455)=\"\", AE463, INDEX('TAB input'!AF$446:AF$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E455)=\"\", AF463, INDEX('TAB input'!AG$446:AG$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E455)=\"\", AG463, INDEX('TAB input'!AH$446:AH$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E455)=\"\", AH463, INDEX('TAB input'!AI$446:AI$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E455)=\"\", AI463, INDEX('TAB input'!AJ$446:AJ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E455)=\"\", AJ463, INDEX('TAB input'!AK$446:AK$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E455)=\"\", AK463, INDEX('TAB input'!AL$446:AL$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E455)=\"\", AL463, INDEX('TAB input'!AM$446:AM$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E455)=\"\", AM463, INDEX('TAB input'!AN$446:AN$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E455)=\"\", AN463, INDEX('TAB input'!AO$446:AO$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E455)=\"\", AO463, INDEX('TAB input'!AP$446:AP$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E455)=\"\", AP463, INDEX('TAB input'!AQ$446:AQ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E455)=\"\", AQ463, INDEX('TAB input'!AR$446:AR$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E455)=\"\", AR463, INDEX('TAB input'!AS$446:AS$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E455)=\"\", AS463, INDEX('TAB input'!AT$446:AT$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E455)=\"\", AT463, INDEX('TAB input'!AU$446:AU$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E455)=\"\", AU463, INDEX('TAB input'!AV$446:AV$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E455)=\"\", AV463, INDEX('TAB input'!AW$446:AW$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E455)=\"\", AW463, INDEX('TAB input'!AX$446:AX$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E455)=\"\", AX463, INDEX('TAB input'!AY$446:AY$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E455)=\"\", AY463, INDEX('TAB input'!AZ$446:AZ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E455)=\"\", AZ463, INDEX('TAB input'!BA$446:BA$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E455)=\"\", BA463, INDEX('TAB input'!BB$446:BB$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E455)=\"\", BB463, INDEX('TAB input'!BC$446:BC$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E455)=\"\", BC463, INDEX('TAB input'!BD$446:BD$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E455)=\"\", BD463, INDEX('TAB input'!BE$446:BE$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E455)=\"\", BE463, INDEX('TAB input'!BF$446:BF$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E455)=\"\", BF463, INDEX('TAB input'!BG$446:BG$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E455)=\"\", BG463, INDEX('TAB input'!BH$446:BH$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E455)=\"\", BH463, INDEX('TAB input'!BI$446:BI$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E455)=\"\", BI463, INDEX('TAB input'!BJ$446:BJ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E455)=\"\", BJ463, INDEX('TAB input'!BK$446:BK$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E455)=\"\", BK463, INDEX('TAB input'!BL$446:BL$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E455)=\"\", BL463, INDEX('TAB input'!BM$446:BM$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E455)=\"\", BM463, INDEX('TAB input'!BN$446:BN$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E455)=\"\", BN463, INDEX('TAB input'!BO$446:BO$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E455)=\"\", BO463, INDEX('TAB input'!BP$446:BP$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E455)=\"\", BP463, INDEX('TAB input'!BQ$446:BQ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E455)=\"\", BQ463, INDEX('TAB input'!BR$446:BR$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E455)=\"\", BR463, INDEX('TAB input'!BS$446:BS$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E455)=\"\", BS463, INDEX('TAB input'!BT$446:BT$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E455)=\"\", BT463, INDEX('TAB input'!BU$446:BU$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E455)=\"\", BU463, INDEX('TAB input'!BV$446:BV$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E455)=\"\", BV463, INDEX('TAB input'!BW$446:BW$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E455)=\"\", BW463, INDEX('TAB input'!BX$446:BX$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E455)=\"\", BX463, INDEX('TAB input'!BY$446:BY$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E455)=\"\", BY463, INDEX('TAB input'!BZ$446:BZ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E455)=\"\", BZ463, INDEX('TAB input'!CA$446:CA$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E455)=\"\", CA463, INDEX('TAB input'!CB$446:CB$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E455)=\"\", CB463, INDEX('TAB input'!CC$446:CC$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E455)=\"\", CC463, INDEX('TAB input'!CD$446:CD$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E455)=\"\", CD463, INDEX('TAB input'!CE$446:CE$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E455)=\"\", CE463, INDEX('TAB input'!CF$446:CF$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E455)=\"\", CF463, INDEX('TAB input'!CG$446:CG$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E455)=\"\", CG463, INDEX('TAB input'!CH$446:CH$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E455)=\"\", CH463, INDEX('TAB input'!CI$446:CI$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E455)=\"\", CI463, INDEX('TAB input'!CJ$446:CJ$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E455)=\"\", CJ463, INDEX('TAB input'!CK$446:CK$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E455)=\"\", CK463, INDEX('TAB input'!CL$446:CL$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E455)=\"\", CL463, INDEX('TAB input'!CM$446:CM$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E455)=\"\", CM463, INDEX('TAB input'!CN$446:CN$495, $E455))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E455)=\"\", CN463, INDEX('TAB input'!CO$446:CO$495, $E455))","v":0}]
[null,null,null,null,{"$f":"E467+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E468)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>J$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:I468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>I$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:I468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:I468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>K$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:J468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>J$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:J468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:J468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>L$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:K468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>K$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:K468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:K468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>M$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:L468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>L$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:L468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:L468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>N$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:M468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>M$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:M468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:M468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>O$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:N468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>N$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:N468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:N468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>P$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:O468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>O$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:O468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:O468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Q$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:P468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>P$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:P468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:P468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>R$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Q468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Q$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Q468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Q468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>S$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:R468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>R$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:R468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:R468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>T$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:S468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>S$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:S468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:S468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>U$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:T468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>T$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:T468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:T468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>V$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:U468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>U$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:U468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:U468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>W$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:V468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>V$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:V468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:V468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>X$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:W468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>W$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:W468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:W468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Y$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:X468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>X$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:X468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:X468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>Z$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Y468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Y$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Y468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Y468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AA$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Z468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>Z$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:Z468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:Z468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AB$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AA468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AA$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AA468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AA468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AC$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AB468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AB$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AB468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AB468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AD$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AC468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AC$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AC468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AC468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AE$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AD468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AD$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AD468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AD468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AF$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AE468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AE$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AE468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AE468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AG$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AF468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AF$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AF468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AF468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AH$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AG468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AG$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AG468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AG468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AI$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AH468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AH$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AH468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AH468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AJ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AI468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AI$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AI468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AI468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AK$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AJ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AJ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AL$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AK468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AK$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AK468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AK468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AM$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AL468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AL$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AL468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AL468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AN$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AM468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AM$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AM468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AM468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AO$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AN468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AN$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AN468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AN468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AP$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AO468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AO$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AO468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AO468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AQ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AP468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AP$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AP468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AP468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AR$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AQ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AQ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AS$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AR468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AR$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AR468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AR468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AT$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AS468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AS$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AS468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AS468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AU$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AT468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AT$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AT468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AT468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AV$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AU468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AU$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AU468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AU468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AW$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AV468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AV$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AV468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AV468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AX$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AW468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AW$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AW468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AW468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AY$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AX468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AX$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AX468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AX468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>AZ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AY468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AY$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AY468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AY468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BA$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>AZ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:AZ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BB$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BA468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BA$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BA468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BA468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BC$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BB468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BB$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BB468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BB468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BD$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BC468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BC$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BC468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BC468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BE$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BD468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BD$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BD468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BD468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BF$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BE468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BE$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BE468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BE468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BG$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BF468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BF$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BF468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BF468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BH$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BG468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BG$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BG468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BG468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BI$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BH468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BH$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BH468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BH468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BJ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BI468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BI$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BI468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BI468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BK$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BJ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BJ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BL$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BK468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BK$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BK468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BK468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BM$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BL468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BL$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BL468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BL468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BN$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BM468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BM$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BM468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BM468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BO$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BN468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BN$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BN468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BN468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BP$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BO468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BO$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BO468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BO468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BQ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BP468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BP$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BP468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BP468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BR$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BQ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BQ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BS$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BR468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BR$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BR468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BR468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BT$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BS468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BS$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BS468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BS468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BU$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BT468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BT$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BT468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BT468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BV$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BU468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BU$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BU468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BU468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BW$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BV468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BV$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BV468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BV468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BX$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BW468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BW$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BW468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BW468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BY$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BX468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BX$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BX468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BX468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>BZ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BY468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BY$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BY468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BY468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CA$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BZ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>BZ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:BZ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:BZ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CB$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CA468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CA$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CA468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CA468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CC$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CB468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CB$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CB468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CB468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CD$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CC468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CC$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CC468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CC468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CE$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CD468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CD$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CD468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CD468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CF$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CE468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CE$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CE468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CE468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CG$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CF468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CF$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CF468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CF468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CH$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CG468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CG$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CG468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CG468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CI$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CH468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CH$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CH468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CH468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CJ$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CI468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CI$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CI468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CI468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CK$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CJ468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CJ$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CJ468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CJ468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CL$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CK468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CK$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CK468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CK468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CM$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CL468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CL$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CL468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CL468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CN$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CM468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CM$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CM468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CM468))))","v":0},{"$f":"IF(OFFSET($G458, -$E468, $E468)=\"n/a\",0,IF(OFFSET($G465, -$E468, $E468)=\"SL\",\nIF(OFFSET($G458,-$E468,$E468)+$E468>CO$5,IFERROR((OFFSET($G457,-$E468,$E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CN468)),\nIF(OFFSET($G459,-$E468,$E468)+$E468>CN$5,IFERROR(((OFFSET($G457,-$E468,$E468)-SUM($G468:CN468))*OFFSET($G464, -$E468, $E468)/(OFFSET($G458,-$E468,$E468))),0),OFFSET($G457,-$E468,$E468)-SUM($G468:CN468))))","v":0}]
[]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>H$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:G494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>G$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:G494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:G494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>I$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:H494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>H$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:H494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:H494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>J$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:I494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>I$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:I494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:I494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>K$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:J494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>J$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:J494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:J494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>L$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:K494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>K$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:K494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:K494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>M$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:L494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>L$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:L494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:L494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>N$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:M494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>M$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:M494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:M494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>O$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:N494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>N$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:N494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:N494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>P$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:O494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>O$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:O494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:O494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Q$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:P494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>P$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:P494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:P494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>R$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Q494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Q$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Q494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Q494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>S$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:R494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>R$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:R494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:R494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>T$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:S494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>S$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:S494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:S494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>U$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:T494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>T$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:T494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:T494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>V$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:U494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>U$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:U494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:U494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>W$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:V494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>V$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:V494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:V494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>X$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:W494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>W$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:W494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:W494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Y$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:X494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>X$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:X494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:X494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>Z$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Y494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Y$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Y494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Y494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AA$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Z494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>Z$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:Z494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:Z494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AB$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AA494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AA$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AA494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AA494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AC$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AB494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AB$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AB494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AB494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AD$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AC494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AC$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AC494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AC494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AE$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AD494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AD$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AD494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AD494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AF$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AE494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AE$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AE494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AE494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AG$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AF494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AF$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AF494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AF494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AH$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AG494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AG$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AG494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AG494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AI$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AH494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AH$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AH494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AH494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AJ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AI494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AI$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AI494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AI494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AK$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AJ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AJ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AL$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AK494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AK$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AK494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AK494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AM$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AL494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AL$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AL494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AL494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AN$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AM494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AM$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AM494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AM494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AO$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AN494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AN$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AN494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AN494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AP$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AO494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AO$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AO494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AO494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AQ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AP494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AP$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AP494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AP494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AR$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AQ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AQ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AS$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AR494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AR$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AR494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AR494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AT$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AS494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AS$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AS494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AS494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AU$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AT494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AT$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AT494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AT494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AV$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AU494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AU$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AU494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AU494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AW$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AV494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AV$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AV494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AV494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AX$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AW494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AW$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AW494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AW494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AY$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AX494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AX$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AX494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AX494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>AZ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AY494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AY$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AY494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AY494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BA$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>AZ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:AZ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BB$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BA494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BA$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BA494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BA494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BC$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BB494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BB$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BB494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BB494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BD$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BC494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BC$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BC494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BC494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BE$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BD494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BD$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BD494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BD494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BF$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BE494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BE$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BE494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BE494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BG$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BF494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BF$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BF494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BF494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BH$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BG494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BG$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BG494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BG494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BI$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BH494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BH$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BH494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BH494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BJ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BI494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BI$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BI494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BI494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BK$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BJ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BJ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BL$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BK494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BK$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BK494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BK494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BM$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BL494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BL$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BL494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BL494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BN$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BM494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BM$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BM494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BM494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BO$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BN494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BN$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BN494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BN494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BP$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BO494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BO$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BO494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BO494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BQ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BP494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BP$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BP494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BP494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BR$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BQ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BQ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BS$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BR494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BR$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BR494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BR494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BT$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BS494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BS$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BS494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BS494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BU$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BT494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BT$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BT494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BT494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BV$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BU494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BU$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BU494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BU494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BW$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BV494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BV$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BV494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BV494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BX$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BW494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BW$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BW494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BW494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BY$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BX494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BX$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BX494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BX494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>BZ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BY494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BY$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BY494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BY494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CA$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BZ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>BZ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:BZ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:BZ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CB$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CA494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CA$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CA494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CA494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CC$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CB494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CB$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CB494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CB494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CD$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CC494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CC$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CC494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CC494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CE$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CD494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CD$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CD494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CD494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CF$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CE494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CE$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CE494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CE494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CG$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CF494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CF$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CF494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CF494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CH$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CG494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CG$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CG494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CG494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CI$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CH494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CH$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CH494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CH494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CJ$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CI494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CI$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CI494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CI494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CK$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CJ494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CJ$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CJ494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CJ494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CL$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CK494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CK$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CK494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CK494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CM$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CL494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CL$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CL494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CL494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CN$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CM494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CM$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CM494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CM494))))","v":0},{"$f":"IF(OFFSET($G484, -$E494, $E494)=\"n/a\",0,IF(OFFSET($G491, -$E494, $E494)=\"SL\",\nIF(OFFSET($G484,-$E494,$E494)+$E494>CO$5,IFERROR((OFFSET($G483,-$E494,$E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CN494)),\nIF(OFFSET($G484,-$E494,$E494)+$E494>CN$5,IFERROR(((OFFSET($G483,-$E494,$E494)-SUM($G494:CN494))*OFFSET($G490, -$E494, $E494)/(OFFSET($G484,-$E494,$E494))),0),OFFSET($G483,-$E494,$E494)-SUM($G494:CN494))))","v":0}]
[null,null,null,null,{"$f":"E494+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E495)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>I$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:H495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>H$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:H495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:H495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>J$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:I495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>I$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:I495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:I495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>K$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:J495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>J$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:J495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:J495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>L$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:K495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>K$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:K495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:K495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>M$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:L495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>L$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:L495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:L495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>N$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:M495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>M$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:M495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:M495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>O$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:N495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>N$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:N495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:N495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>P$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:O495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>O$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:O495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:O495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Q$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:P495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>P$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:P495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:P495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>R$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Q495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Q$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Q495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Q495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>S$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:R495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>R$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:R495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:R495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>T$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:S495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>S$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:S495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:S495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>U$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:T495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>T$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:T495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:T495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>V$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:U495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>U$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:U495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:U495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>W$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:V495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>V$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:V495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:V495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>X$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:W495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>W$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:W495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:W495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Y$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:X495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>X$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:X495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:X495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>Z$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Y495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Y$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Y495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Y495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AA$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Z495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>Z$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:Z495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:Z495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AB$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AA495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AA$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AA495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AA495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AC$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AB495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AB$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AB495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AB495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AD$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AC495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AC$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AC495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AC495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AE$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AD495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AD$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AD495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AD495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AF$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AE495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AE$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AE495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AE495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AG$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AF495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AF$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AF495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AF495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AH$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AG495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AG$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AG495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AG495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AI$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AH495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AH$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AH495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AH495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AJ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AI495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AI$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AI495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AI495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AK$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AJ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AJ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AL$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AK495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AK$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AK495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AK495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AM$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AL495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AL$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AL495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AL495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AN$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AM495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AM$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AM495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AM495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AO$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AN495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AN$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AN495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AN495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AP$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AO495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AO$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AO495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AO495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AQ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AP495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AP$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AP495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AP495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AR$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AQ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AQ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AS$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AR495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AR$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AR495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AR495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AT$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AS495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AS$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AS495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AS495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AU$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AT495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AT$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AT495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AT495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AV$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AU495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AU$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AU495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AU495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AW$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AV495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AV$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AV495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AV495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AX$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AW495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AW$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AW495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AW495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AY$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AX495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AX$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AX495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AX495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>AZ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AY495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AY$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AY495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AY495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BA$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>AZ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:AZ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BB$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BA495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BA$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BA495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BA495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BC$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BB495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BB$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BB495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BB495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BD$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BC495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BC$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BC495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BC495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BE$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BD495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BD$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BD495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BD495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BF$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BE495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BE$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BE495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BE495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BG$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BF495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BF$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BF495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BF495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BH$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BG495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BG$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BG495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BG495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BI$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BH495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BH$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BH495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BH495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BJ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BI495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BI$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BI495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BI495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BK$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BJ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BJ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BL$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BK495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BK$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BK495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BK495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BM$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BL495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BL$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BL495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BL495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BN$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BM495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BM$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BM495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BM495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BO$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BN495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BN$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BN495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BN495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BP$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BO495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BO$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BO495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BO495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BQ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BP495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BP$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BP495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BP495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BR$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BQ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BQ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BS$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BR495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BR$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BR495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BR495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BT$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BS495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BS$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BS495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BS495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BU$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BT495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BT$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BT495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BT495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BV$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BU495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BU$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BU495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BU495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BW$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BV495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BV$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BV495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BV495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BX$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BW495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BW$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BW495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BW495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BY$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BX495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BX$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BX495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BX495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>BZ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BY495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BY$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BY495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BY495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CA$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BZ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>BZ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:BZ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:BZ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CB$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CA495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CA$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CA495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CA495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CC$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CB495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CB$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CB495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CB495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CD$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CC495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CC$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CC495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CC495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CE$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CD495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CD$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CD495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CD495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CF$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CE495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CE$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CE495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CE495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CG$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CF495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CF$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CF495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CF495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CH$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CG495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CG$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CG495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CG495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CI$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CH495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CH$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CH495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CH495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CJ$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CI495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CI$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CI495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CI495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CK$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CJ495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CJ$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CJ495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CJ495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CL$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CK495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CK$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CK495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CK495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CM$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CL495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CL$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CL495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CL495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CN$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CM495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CM$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CM495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CM495))))","v":0},{"$f":"IF(OFFSET($G485, -$E495, $E495)=\"n/a\",0,IF(OFFSET($G492, -$E495, $E495)=\"SL\",\nIF(OFFSET($G485,-$E495,$E495)+$E495>CO$5,IFERROR((OFFSET($G484,-$E495,$E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CN495)),\nIF(OFFSET($G486,-$E495,$E495)+$E495>CN$5,IFERROR(((OFFSET($G484,-$E495,$E495)-SUM($G495:CN495))*OFFSET($G491, -$E495, $E495)/(OFFSET($G485,-$E495,$E495))),0),OFFSET($G484,-$E495,$E495)-SUM($G495:CN495))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E511","v":"Asset class 19"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E511, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E511)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E511)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E511)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E511)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E511)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E511)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E511)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E511)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E511)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E511)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E511)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E511)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E511)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E511)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E511)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E511)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E511)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E511)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E511)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E511)","v":0}]
[null,null,null,null,{"$f":"E525+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E526)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>L$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:K526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>K$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:K526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:K526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>M$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:L526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>L$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:L526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:L526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>N$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:M526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>M$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:M526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:M526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>O$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:N526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>N$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:N526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:N526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>P$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:O526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>O$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:O526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:O526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Q$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:P526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>P$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:P526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:P526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>R$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Q526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Q$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Q526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Q526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>S$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:R526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>R$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:R526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:R526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>T$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:S526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>S$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:S526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:S526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>U$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:T526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>T$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:T526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:T526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>V$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:U526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>U$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:U526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:U526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>W$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:V526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>V$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:V526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:V526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>X$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:W526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>W$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:W526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:W526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Y$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:X526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>X$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:X526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:X526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>Z$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Y526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Y$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Y526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Y526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AA$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Z526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>Z$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:Z526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:Z526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AB$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AA526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AA$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AA526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AA526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AC$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AB526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AB$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AB526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AB526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AD$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AC526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AC$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AC526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AC526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AE$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AD526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AD$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AD526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AD526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AF$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AE526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AE$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AE526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AE526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AG$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AF526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AF$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AF526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AF526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AH$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AG526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AG$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AG526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AG526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AI$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AH526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AH$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AH526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AH526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AJ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AI526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AI$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AI526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AI526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AK$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AJ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AJ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AL$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AK526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AK$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AK526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AK526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AM$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AL526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AL$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AL526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AL526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AN$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AM526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AM$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AM526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AM526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AO$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AN526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AN$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AN526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AN526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AP$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AO526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AO$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AO526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AO526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AQ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AP526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AP$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AP526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AP526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AR$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AQ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AQ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AS$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AR526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AR$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AR526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AR526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AT$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AS526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AS$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AS526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AS526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AU$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AT526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AT$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AT526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AT526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AV$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AU526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AU$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AU526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AU526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AW$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AV526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AV$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AV526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AV526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AX$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AW526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AW$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AW526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AW526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AY$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AX526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AX$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AX526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AX526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>AZ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AY526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AY$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AY526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AY526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BA$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>AZ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:AZ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BB$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BA526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BA$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BA526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BA526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BC$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BB526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BB$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BB526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BB526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BD$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BC526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BC$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BC526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BC526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BE$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BD526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BD$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BD526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BD526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BF$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BE526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BE$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BE526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BE526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BG$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BF526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BF$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BF526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BF526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BH$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BG526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BG$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BG526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BG526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BI$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BH526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BH$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BH526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BH526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BJ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BI526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BI$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BI526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BI526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BK$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BJ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BJ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BL$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BK526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BK$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BK526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BK526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BM$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BL526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BL$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BL526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BL526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BN$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BM526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BM$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BM526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BM526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BO$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BN526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BN$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BN526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BN526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BP$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BO526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BO$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BO526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BO526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BQ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BP526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BP$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BP526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BP526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BR$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BQ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BQ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BS$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BR526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BR$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BR526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BR526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BT$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BS526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BS$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BS526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BS526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BU$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BT526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BT$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BT526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BT526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BV$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BU526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BU$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BU526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BU526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BW$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BV526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BV$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BV526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BV526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BX$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BW526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BW$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BW526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BW526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BY$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BX526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BX$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BX526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BX526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>BZ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BY526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BY$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BY526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BY526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CA$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BZ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>BZ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:BZ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:BZ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CB$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CA526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CA$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CA526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CA526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CC$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CB526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CB$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CB526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CB526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CD$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CC526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CC$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CC526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CC526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CE$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CD526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CD$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CD526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CD526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CF$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CE526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CE$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CE526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CE526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CG$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CF526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CF$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CF526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CF526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CH$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CG526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CG$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CG526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CG526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CI$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CH526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CH$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CH526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CH526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CJ$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CI526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CI$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CI526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CI526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CK$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CJ526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CJ$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CJ526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CJ526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CL$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CK526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CK$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CK526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CK526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CM$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CL526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CL$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CL526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CL526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CN$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CM526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CM$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CM526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CM526))))","v":0},{"$f":"IF(OFFSET($G516, -$E526, $E526)=\"n/a\",0,IF(OFFSET($G523, -$E526, $E526)=\"SL\",\nIF(OFFSET($G516,-$E526,$E526)+$E526>CO$5,IFERROR((OFFSET($G515,-$E526,$E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CN526)),\nIF(OFFSET($G517,-$E526,$E526)+$E526>CN$5,IFERROR(((OFFSET($G515,-$E526,$E526)-SUM($G526:CN526))*OFFSET($G522, -$E526, $E526)/(OFFSET($G516,-$E526,$E526))),0),OFFSET($G515,-$E526,$E526)-SUM($G526:CN526))))","v":0}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E539)=0, G541, INDEX('TAB input'!H$233:H$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E539)=0, H541, INDEX('TAB input'!I$233:I$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E539)=0, I541, INDEX('TAB input'!J$233:J$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E539)=0, J541, INDEX('TAB input'!K$233:K$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E539)=0, K541, INDEX('TAB input'!L$233:L$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E539)=0, L541, INDEX('TAB input'!M$233:M$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E539)=0, M541, INDEX('TAB input'!N$233:N$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E539)=0, N541, INDEX('TAB input'!O$233:O$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E539)=0, O541, INDEX('TAB input'!P$233:P$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E539)=0, P541, INDEX('TAB input'!Q$233:Q$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E539)=0, Q541, INDEX('TAB input'!R$233:R$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E539)=0, R541, INDEX('TAB input'!S$233:S$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E539)=0, S541, INDEX('TAB input'!T$233:T$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E539)=0, T541, INDEX('TAB input'!U$233:U$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E539)=0, U541, INDEX('TAB input'!V$233:V$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E539)=0, V541, INDEX('TAB input'!W$233:W$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E539)=0, W541, INDEX('TAB input'!X$233:X$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E539)=0, X541, INDEX('TAB input'!Y$233:Y$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E539)=0, Y541, INDEX('TAB input'!Z$233:Z$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E539)=0, Z541, INDEX('TAB input'!AA$233:AA$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E539)=0, AA541, INDEX('TAB input'!AB$233:AB$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E539)=0, AB541, INDEX('TAB input'!AC$233:AC$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E539)=0, AC541, INDEX('TAB input'!AD$233:AD$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E539)=0, AD541, INDEX('TAB input'!AE$233:AE$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E539)=0, AE541, INDEX('TAB input'!AF$233:AF$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E539)=0, AF541, INDEX('TAB input'!AG$233:AG$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E539)=0, AG541, INDEX('TAB input'!AH$233:AH$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E539)=0, AH541, INDEX('TAB input'!AI$233:AI$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E539)=0, AI541, INDEX('TAB input'!AJ$233:AJ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E539)=0, AJ541, INDEX('TAB input'!AK$233:AK$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E539)=0, AK541, INDEX('TAB input'!AL$233:AL$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E539)=0, AL541, INDEX('TAB input'!AM$233:AM$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E539)=0, AM541, INDEX('TAB input'!AN$233:AN$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E539)=0, AN541, INDEX('TAB input'!AO$233:AO$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E539)=0, AO541, INDEX('TAB input'!AP$233:AP$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E539)=0, AP541, INDEX('TAB input'!AQ$233:AQ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E539)=0, AQ541, INDEX('TAB input'!AR$233:AR$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E539)=0, AR541, INDEX('TAB input'!AS$233:AS$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E539)=0, AS541, INDEX('TAB input'!AT$233:AT$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E539)=0, AT541, INDEX('TAB input'!AU$233:AU$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E539)=0, AU541, INDEX('TAB input'!AV$233:AV$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E539)=0, AV541, INDEX('TAB input'!AW$233:AW$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E539)=0, AW541, INDEX('TAB input'!AX$233:AX$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E539)=0, AX541, INDEX('TAB input'!AY$233:AY$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E539)=0, AY541, INDEX('TAB input'!AZ$233:AZ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E539)=0, AZ541, INDEX('TAB input'!BA$233:BA$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E539)=0, BA541, INDEX('TAB input'!BB$233:BB$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E539)=0, BB541, INDEX('TAB input'!BC$233:BC$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E539)=0, BC541, INDEX('TAB input'!BD$233:BD$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E539)=0, BD541, INDEX('TAB input'!BE$233:BE$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E539)=0, BE541, INDEX('TAB input'!BF$233:BF$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E539)=0, BF541, INDEX('TAB input'!BG$233:BG$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E539)=0, BG541, INDEX('TAB input'!BH$233:BH$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E539)=0, BH541, INDEX('TAB input'!BI$233:BI$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E539)=0, BI541, INDEX('TAB input'!BJ$233:BJ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E539)=0, BJ541, INDEX('TAB input'!BK$233:BK$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E539)=0, BK541, INDEX('TAB input'!BL$233:BL$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E539)=0, BL541, INDEX('TAB input'!BM$233:BM$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E539)=0, BM541, INDEX('TAB input'!BN$233:BN$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E539)=0, BN541, INDEX('TAB input'!BO$233:BO$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E539)=0, BO541, INDEX('TAB input'!BP$233:BP$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E539)=0, BP541, INDEX('TAB input'!BQ$233:BQ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E539)=0, BQ541, INDEX('TAB input'!BR$233:BR$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E539)=0, BR541, INDEX('TAB input'!BS$233:BS$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E539)=0, BS541, INDEX('TAB input'!BT$233:BT$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E539)=0, BT541, INDEX('TAB input'!BU$233:BU$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E539)=0, BU541, INDEX('TAB input'!BV$233:BV$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E539)=0, BV541, INDEX('TAB input'!BW$233:BW$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E539)=0, BW541, INDEX('TAB input'!BX$233:BX$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E539)=0, BX541, INDEX('TAB input'!BY$233:BY$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E539)=0, BY541, INDEX('TAB input'!BZ$233:BZ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E539)=0, BZ541, INDEX('TAB input'!CA$233:CA$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E539)=0, CA541, INDEX('TAB input'!CB$233:CB$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E539)=0, CB541, INDEX('TAB input'!CC$233:CC$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E539)=0, CC541, INDEX('TAB input'!CD$233:CD$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E539)=0, CD541, INDEX('TAB input'!CE$233:CE$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E539)=0, CE541, INDEX('TAB input'!CF$233:CF$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E539)=0, CF541, INDEX('TAB input'!CG$233:CG$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E539)=0, CG541, INDEX('TAB input'!CH$233:CH$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E539)=0, CH541, INDEX('TAB input'!CI$233:CI$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E539)=0, CI541, INDEX('TAB input'!CJ$233:CJ$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E539)=0, CJ541, INDEX('TAB input'!CK$233:CK$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E539)=0, CK541, INDEX('TAB input'!CL$233:CL$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E539)=0, CL541, INDEX('TAB input'!CM$233:CM$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E539)=0, CM541, INDEX('TAB input'!CN$233:CN$282, $E539))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E539)=0, CN541, INDEX('TAB input'!CO$233:CO$282, $E539))","v":0}]
[null,null,null,null,{"$f":"E551+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E552)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>J$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:I552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>I$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:I552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:I552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>K$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:J552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>J$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:J552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:J552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>L$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:K552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>K$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:K552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:K552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>M$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:L552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>L$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:L552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:L552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>N$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:M552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>M$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:M552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:M552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>O$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:N552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>N$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:N552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:N552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>P$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:O552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>O$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:O552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:O552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Q$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:P552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>P$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:P552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:P552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>R$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Q552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Q$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Q552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Q552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>S$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:R552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>R$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:R552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:R552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>T$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:S552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>S$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:S552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:S552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>U$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:T552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>T$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:T552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:T552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>V$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:U552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>U$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:U552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:U552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>W$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:V552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>V$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:V552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:V552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>X$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:W552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>W$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:W552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:W552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Y$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:X552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>X$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:X552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:X552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>Z$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Y552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Y$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Y552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Y552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AA$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Z552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>Z$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:Z552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:Z552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AB$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AA552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AA$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AA552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AA552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AC$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AB552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AB$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AB552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AB552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AD$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AC552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AC$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AC552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AC552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AE$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AD552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AD$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AD552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AD552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AF$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AE552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AE$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AE552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AE552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AG$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AF552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AF$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AF552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AF552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AH$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AG552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AG$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AG552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AG552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AI$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AH552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AH$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AH552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AH552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AJ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AI552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AI$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AI552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AI552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AK$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AJ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AJ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AL$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AK552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AK$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AK552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AK552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AM$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AL552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AL$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AL552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AL552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AN$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AM552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AM$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AM552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AM552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AO$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AN552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AN$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AN552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AN552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AP$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AO552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AO$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AO552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AO552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AQ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AP552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AP$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AP552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AP552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AR$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AQ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AQ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AS$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AR552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AR$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AR552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AR552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AT$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AS552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AS$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AS552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AS552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AU$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AT552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AT$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AT552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AT552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AV$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AU552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AU$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AU552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AU552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AW$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AV552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AV$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AV552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AV552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AX$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AW552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AW$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AW552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AW552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AY$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AX552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AX$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AX552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AX552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>AZ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AY552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AY$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AY552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AY552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BA$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>AZ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:AZ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BB$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BA552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BA$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BA552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BA552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BC$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BB552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BB$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BB552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BB552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BD$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BC552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BC$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BC552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BC552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BE$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BD552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BD$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BD552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BD552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BF$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BE552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BE$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BE552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BE552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BG$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BF552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BF$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BF552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BF552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BH$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BG552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BG$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BG552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BG552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BI$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BH552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BH$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BH552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BH552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BJ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BI552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BI$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BI552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BI552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BK$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BJ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BJ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BL$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BK552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BK$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BK552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BK552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BM$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BL552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BL$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BL552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BL552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BN$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BM552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BM$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BM552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BM552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BO$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BN552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BN$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BN552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BN552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BP$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BO552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BO$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BO552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BO552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BQ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BP552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BP$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BP552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BP552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BR$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BQ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BQ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BS$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BR552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BR$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BR552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BR552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BT$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BS552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BS$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BS552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BS552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BU$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BT552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BT$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BT552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BT552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BV$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BU552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BU$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BU552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BU552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BW$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BV552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BV$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BV552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BV552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BX$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BW552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BW$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BW552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BW552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BY$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BX552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BX$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BX552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BX552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>BZ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BY552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BY$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BY552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BY552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CA$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BZ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>BZ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:BZ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:BZ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CB$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CA552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CA$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CA552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CA552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CC$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CB552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CB$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CB552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CB552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CD$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CC552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CC$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CC552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CC552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CE$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CD552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CD$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CD552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CD552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CF$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CE552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CE$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CE552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CE552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CG$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CF552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CF$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CF552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CF552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CH$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CG552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CG$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CG552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CG552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CI$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CH552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CH$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CH552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CH552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CJ$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CI552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CI$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CI552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CI552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CK$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CJ552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CJ$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CJ552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CJ552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CL$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CK552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CK$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CK552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CK552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CM$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CL552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CL$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CL552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CL552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CN$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CM552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CM$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CM552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CM552))))","v":0},{"$f":"IF(OFFSET($G542, -$E552, $E552)=\"n/a\",0,IF(OFFSET($G549, -$E552, $E552)=\"SL\",\nIF(OFFSET($G542,-$E552,$E552)+$E552>CO$5,IFERROR((OFFSET($G541,-$E552,$E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CN552)),\nIF(OFFSET($G543,-$E552,$E552)+$E552>CN$5,IFERROR(((OFFSET($G541,-$E552,$E552)-SUM($G552:CN552))*OFFSET($G548, -$E552, $E552)/(OFFSET($G542,-$E552,$E552))),0),OFFSET($G541,-$E552,$E552)-SUM($G552:CN552))))","v":0}]
[]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E567)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E567)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E567)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E567)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E567)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E567)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E567)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E567)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E567)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E567)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E567)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E567)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E567)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E567)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E567)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E567)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E567)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E567)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E567)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E567)","v":0}]
[null,null,null,null,{"$f":"E582+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E583)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>M$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:L583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>L$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:L583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:L583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>N$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:M583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>M$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:M583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:M583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>O$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:N583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>N$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:N583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:N583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>P$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:O583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>O$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:O583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:O583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Q$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:P583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>P$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:P583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:P583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>R$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Q583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Q$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Q583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Q583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>S$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:R583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>R$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:R583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:R583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>T$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:S583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>S$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:S583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:S583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>U$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:T583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>T$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:T583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:T583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>V$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:U583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>U$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:U583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:U583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>W$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:V583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>V$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:V583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:V583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>X$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:W583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>W$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:W583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:W583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Y$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:X583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>X$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:X583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:X583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>Z$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Y583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Y$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Y583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Y583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AA$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Z583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>Z$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:Z583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:Z583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AB$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AA583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AA$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AA583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AA583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AC$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AB583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AB$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AB583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AB583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AD$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AC583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AC$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AC583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AC583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AE$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AD583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AD$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AD583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AD583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AF$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AE583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AE$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AE583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AE583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AG$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AF583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AF$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AF583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AF583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AH$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AG583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AG$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AG583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AG583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AI$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AH583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AH$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AH583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AH583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AJ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AI583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AI$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AI583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AI583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AK$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AJ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AJ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AL$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AK583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AK$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AK583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AK583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AM$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AL583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AL$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AL583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AL583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AN$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AM583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AM$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AM583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AM583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AO$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AN583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AN$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AN583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AN583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AP$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AO583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AO$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AO583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AO583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AQ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AP583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AP$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AP583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AP583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AR$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AQ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AQ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AS$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AR583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AR$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AR583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AR583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AT$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AS583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AS$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AS583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AS583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AU$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AT583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AT$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AT583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AT583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AV$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AU583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AU$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AU583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AU583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AW$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AV583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AV$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AV583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AV583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AX$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AW583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AW$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AW583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AW583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AY$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AX583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AX$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AX583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AX583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>AZ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AY583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AY$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AY583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AY583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BA$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>AZ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:AZ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BB$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BA583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BA$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BA583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BA583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BC$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BB583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BB$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BB583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BB583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BD$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BC583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BC$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BC583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BC583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BE$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BD583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BD$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BD583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BD583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BF$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BE583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BE$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BE583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BE583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BG$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BF583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BF$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BF583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BF583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BH$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BG583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BG$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BG583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BG583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BI$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BH583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BH$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BH583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BH583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BJ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BI583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BI$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BI583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BI583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BK$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BJ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BJ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BL$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BK583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BK$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BK583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BK583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BM$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BL583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BL$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BL583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BL583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BN$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BM583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BM$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BM583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BM583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BO$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BN583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BN$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BN583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BN583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BP$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BO583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BO$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BO583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BO583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BQ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BP583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BP$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BP583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BP583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BR$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BQ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BQ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BS$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BR583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BR$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BR583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BR583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BT$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BS583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BS$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BS583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BS583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BU$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BT583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BT$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BT583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BT583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BV$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BU583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BU$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BU583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BU583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BW$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BV583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BV$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BV583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BV583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BX$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BW583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BW$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BW583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BW583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BY$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BX583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BX$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BX583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BX583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>BZ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BY583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BY$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BY583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BY583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CA$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BZ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>BZ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:BZ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:BZ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CB$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CA583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CA$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CA583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CA583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CC$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CB583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CB$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CB583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CB583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CD$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CC583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CC$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CC583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CC583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CE$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CD583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CD$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CD583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CD583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CF$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CE583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CE$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CE583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CE583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CG$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CF583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CF$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CF583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CF583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CH$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CG583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CG$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CG583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CG583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CI$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CH583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CH$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CH583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CH583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CJ$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CI583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CI$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CI583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CI583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CK$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CJ583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CJ$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CJ583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CJ583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CL$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CK583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CK$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CK583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CK583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CM$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CL583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CL$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CL583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CL583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CN$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CM583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CM$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CM583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CM583))))","v":0},{"$f":"IF(OFFSET($G573, -$E583, $E583)=\"n/a\",0,IF(OFFSET($G580, -$E583, $E583)=\"SL\",\nIF(OFFSET($G573,-$E583,$E583)+$E583>CO$5,IFERROR((OFFSET($G572,-$E583,$E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CN583)),\nIF(OFFSET($G574,-$E583,$E583)+$E583>CN$5,IFERROR(((OFFSET($G572,-$E583,$E583)-SUM($G583:CN583))*OFFSET($G579, -$E583, $E583)/(OFFSET($G573,-$E583,$E583))),0),OFFSET($G572,-$E583,$E583)-SUM($G583:CN583))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E581)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>K$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:J588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>J$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:J588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:J588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>L$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:K588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>K$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:K588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:K588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>M$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:L588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>L$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:L588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:L588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>N$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:M588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>M$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:M588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:M588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>O$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:N588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>N$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:N588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:N588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>P$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:O588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>O$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:O588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:O588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Q$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:P588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>P$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:P588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:P588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>R$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Q588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Q$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Q588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Q588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>S$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:R588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>R$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:R588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:R588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>T$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:S588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>S$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:S588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:S588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>U$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:T588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>T$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:T588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:T588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>V$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:U588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>U$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:U588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:U588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>W$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:V588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>V$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:V588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:V588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>X$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:W588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>W$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:W588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:W588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Y$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:X588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>X$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:X588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:X588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>Z$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Y588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Y$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Y588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Y588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AA$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:Z588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>Z$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:Z588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:Z588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AB$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AA588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AA$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AA588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AA588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AC$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AB588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AB$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AB588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AB588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AD$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AC588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AC$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AC588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AC588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AE$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AD588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AD$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AD588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AD588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AF$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AE588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AE$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AE588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AE588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AG$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AF588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AF$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AF588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AF588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AH$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AG588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AG$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AG588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AG588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AI$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AH588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AH$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AH588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AH588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AJ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AI588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AI$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AI588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AI588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AK$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AJ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AJ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AL$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AK588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AK$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AK588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AK588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AM$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AL588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AL$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AL588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AL588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AN$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AM588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AM$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AM588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AM588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AO$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AN588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AN$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AN588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AN588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AP$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AO588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AO$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AO588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AO588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AQ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AP588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AP$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AP588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AP588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AR$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AQ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AQ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AS$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AR588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AR$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AR588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AR588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AT$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AS588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AS$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AS588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AS588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AU$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AT588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AT$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AT588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AT588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AV$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AU588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AU$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AU588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AU588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AW$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AV588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AV$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AV588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AV588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AX$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AW588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AW$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AW588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AW588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AY$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AX588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AX$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AX588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AX588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>AZ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AY588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AY$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AY588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AY588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BA$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>AZ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:AZ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BB$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BA588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BA$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BA588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BA588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BC$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BB588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BB$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BB588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BB588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BD$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BC588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BC$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BC588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BC588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BE$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BD588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BD$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BD588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BD588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BF$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BE588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BE$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BE588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BE588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BG$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BF588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BF$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BF588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BF588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BH$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BG588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BG$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BG588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BG588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BI$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BH588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BH$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BH588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BH588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BJ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BI588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BI$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BI588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BI588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BK$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BJ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BJ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BL$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BK588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BK$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BK588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BK588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BM$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BL588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BL$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BL588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BL588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BN$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BM588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BM$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BM588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BM588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BO$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BN588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BN$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BN588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BN588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BP$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BO588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BO$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BO588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BO588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BQ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BP588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BP$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BP588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BP588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BR$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BQ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BQ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BS$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BR588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BR$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BR588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BR588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BT$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BS588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BS$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BS588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BS588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BU$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BT588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BT$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BT588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BT588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BV$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BU588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BU$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BU588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BU588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BW$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BV588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BV$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BV588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BV588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BX$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BW588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BW$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BW588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BW588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BY$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BX588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BX$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BX588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BX588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>BZ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BY588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BY$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BY588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BY588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CA$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:BZ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>BZ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:BZ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:BZ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CB$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CA588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CA$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CA588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CA588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CC$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CB588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CB$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CB588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CB588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CD$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CC588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CC$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CC588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CC588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CE$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CD588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CD$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CD588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CD588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CF$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CE588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CE$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CE588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CE588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CG$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CF588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CF$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CF588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CF588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CH$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CG588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CG$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CG588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CG588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CI$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CH588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CH$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CH588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CH588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CJ$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CI588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CI$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CI588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CI588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CK$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CJ588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CJ$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CJ588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CJ588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CL$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CK588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CK$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CK588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CK588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CM$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CL588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CL$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CL588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CL588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CN$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CM588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CM$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CM588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CM588))))","v":0},{"$f":"IF(OFFSET($G574, -$E580, $E581)=\"n/a\", 0, IF(OFFSET($G577, -$E580, $E581)=\"SL\",\nIF(OFFSET($G574, -$E580, $E581)+$E581>CO$5, IFERROR((OFFSET($G573, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))), 0), OFFSET($G573, -$E580, $E581)-SUM($G588:CN588)),\nIF(OFFSET($G575, -$E580, $E581)+$E581>CN$5, IFERROR(((OFFSET($G573, -$E580, $E581)-SUM($G588:CN588))*OFFSET($G576, -$E580, $E581)/(OFFSET($G574, -$E580, $E581))),0), OFFSET($G573, -$E580, $E581)-SUM($G588:CN588))))","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E595)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E595)=\"\", G603, INDEX('TAB input'!H$446:H$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E595)=\"\", H603, INDEX('TAB input'!I$446:I$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E595)=\"\", I603, INDEX('TAB input'!J$446:J$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E595)=\"\", J603, INDEX('TAB input'!K$446:K$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E595)=\"\", K603, INDEX('TAB input'!L$446:L$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E595)=\"\", L603, INDEX('TAB input'!M$446:M$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E595)=\"\", M603, INDEX('TAB input'!N$446:N$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E595)=\"\", N603, INDEX('TAB input'!O$446:O$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E595)=\"\", O603, INDEX('TAB input'!P$446:P$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E595)=\"\", P603, INDEX('TAB input'!Q$446:Q$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E595)=\"\", Q603, INDEX('TAB input'!R$446:R$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E595)=\"\", R603, INDEX('TAB input'!S$446:S$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E595)=\"\", S603, INDEX('TAB input'!T$446:T$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E595)=\"\", T603, INDEX('TAB input'!U$446:U$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E595)=\"\", U603, INDEX('TAB input'!V$446:V$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E595)=\"\", V603, INDEX('TAB input'!W$446:W$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E595)=\"\", W603, INDEX('TAB input'!X$446:X$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E595)=\"\", X603, INDEX('TAB input'!Y$446:Y$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E595)=\"\", Y603, INDEX('TAB input'!Z$446:Z$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E595)=\"\", Z603, INDEX('TAB input'!AA$446:AA$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E595)=\"\", AA603, INDEX('TAB input'!AB$446:AB$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E595)=\"\", AB603, INDEX('TAB input'!AC$446:AC$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E595)=\"\", AC603, INDEX('TAB input'!AD$446:AD$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E595)=\"\", AD603, INDEX('TAB input'!AE$446:AE$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E595)=\"\", AE603, INDEX('TAB input'!AF$446:AF$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E595)=\"\", AF603, INDEX('TAB input'!AG$446:AG$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E595)=\"\", AG603, INDEX('TAB input'!AH$446:AH$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E595)=\"\", AH603, INDEX('TAB input'!AI$446:AI$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E595)=\"\", AI603, INDEX('TAB input'!AJ$446:AJ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E595)=\"\", AJ603, INDEX('TAB input'!AK$446:AK$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E595)=\"\", AK603, INDEX('TAB input'!AL$446:AL$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E595)=\"\", AL603, INDEX('TAB input'!AM$446:AM$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E595)=\"\", AM603, INDEX('TAB input'!AN$446:AN$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E595)=\"\", AN603, INDEX('TAB input'!AO$446:AO$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E595)=\"\", AO603, INDEX('TAB input'!AP$446:AP$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E595)=\"\", AP603, INDEX('TAB input'!AQ$446:AQ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E595)=\"\", AQ603, INDEX('TAB input'!AR$446:AR$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E595)=\"\", AR603, INDEX('TAB input'!AS$446:AS$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E595)=\"\", AS603, INDEX('TAB input'!AT$446:AT$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E595)=\"\", AT603, INDEX('TAB input'!AU$446:AU$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E595)=\"\", AU603, INDEX('TAB input'!AV$446:AV$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E595)=\"\", AV603, INDEX('TAB input'!AW$446:AW$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E595)=\"\", AW603, INDEX('TAB input'!AX$446:AX$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E595)=\"\", AX603, INDEX('TAB input'!AY$446:AY$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E595)=\"\", AY603, INDEX('TAB input'!AZ$446:AZ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E595)=\"\", AZ603, INDEX('TAB input'!BA$446:BA$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E595)=\"\", BA603, INDEX('TAB input'!BB$446:BB$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E595)=\"\", BB603, INDEX('TAB input'!BC$446:BC$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E595)=\"\", BC603, INDEX('TAB input'!BD$446:BD$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E595)=\"\", BD603, INDEX('TAB input'!BE$446:BE$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E595)=\"\", BE603, INDEX('TAB input'!BF$446:BF$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E595)=\"\", BF603, INDEX('TAB input'!BG$446:BG$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E595)=\"\", BG603, INDEX('TAB input'!BH$446:BH$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E595)=\"\", BH603, INDEX('TAB input'!BI$446:BI$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E595)=\"\", BI603, INDEX('TAB input'!BJ$446:BJ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E595)=\"\", BJ603, INDEX('TAB input'!BK$446:BK$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E595)=\"\", BK603, INDEX('TAB input'!BL$446:BL$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E595)=\"\", BL603, INDEX('TAB input'!BM$446:BM$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E595)=\"\", BM603, INDEX('TAB input'!BN$446:BN$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E595)=\"\", BN603, INDEX('TAB input'!BO$446:BO$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E595)=\"\", BO603, INDEX('TAB input'!BP$446:BP$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E595)=\"\", BP603, INDEX('TAB input'!BQ$446:BQ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E595)=\"\", BQ603, INDEX('TAB input'!BR$446:BR$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E595)=\"\", BR603, INDEX('TAB input'!BS$446:BS$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E595)=\"\", BS603, INDEX('TAB input'!BT$446:BT$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E595)=\"\", BT603, INDEX('TAB input'!BU$446:BU$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E595)=\"\", BU603, INDEX('TAB input'!BV$446:BV$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E595)=\"\", BV603, INDEX('TAB input'!BW$446:BW$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E595)=\"\", BW603, INDEX('TAB input'!BX$446:BX$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E595)=\"\", BX603, INDEX('TAB input'!BY$446:BY$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E595)=\"\", BY603, INDEX('TAB input'!BZ$446:BZ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E595)=\"\", BZ603, INDEX('TAB input'!CA$446:CA$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E595)=\"\", CA603, INDEX('TAB input'!CB$446:CB$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E595)=\"\", CB603, INDEX('TAB input'!CC$446:CC$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E595)=\"\", CC603, INDEX('TAB input'!CD$446:CD$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E595)=\"\", CD603, INDEX('TAB input'!CE$446:CE$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E595)=\"\", CE603, INDEX('TAB input'!CF$446:CF$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E595)=\"\", CF603, INDEX('TAB input'!CG$446:CG$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E595)=\"\", CG603, INDEX('TAB input'!CH$446:CH$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E595)=\"\", CH603, INDEX('TAB input'!CI$446:CI$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E595)=\"\", CI603, INDEX('TAB input'!CJ$446:CJ$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E595)=\"\", CJ603, INDEX('TAB input'!CK$446:CK$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E595)=\"\", CK603, INDEX('TAB input'!CL$446:CL$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E595)=\"\", CL603, INDEX('TAB input'!CM$446:CM$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E595)=\"\", CM603, INDEX('TAB input'!CN$446:CN$495, $E595))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E595)=\"\", CN603, INDEX('TAB input'!CO$446:CO$495, $E595))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E607)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>I$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:H614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>H$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:H614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:H614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>J$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:I614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>I$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:I614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:I614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>K$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:J614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>J$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:J614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:J614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>L$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:K614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>K$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:K614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:K614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>M$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:L614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>L$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:L614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:L614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>N$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:M614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>M$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:M614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:M614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>O$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:N614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>N$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:N614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:N614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>P$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:O614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>O$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:O614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:O614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Q$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:P614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>P$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:P614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:P614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>R$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Q614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Q$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Q614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Q614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>S$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:R614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>R$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:R614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:R614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>T$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:S614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>S$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:S614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:S614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>U$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:T614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>T$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:T614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:T614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>V$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:U614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>U$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:U614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:U614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>W$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:V614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>V$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:V614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:V614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>X$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:W614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>W$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:W614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:W614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Y$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:X614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>X$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:X614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:X614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>Z$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Y614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Y$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Y614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Y614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AA$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:Z614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>Z$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:Z614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:Z614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AB$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AA614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AA$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AA614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AA614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AC$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AB614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AB$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AB614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AB614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AD$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AC614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AC$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AC614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AC614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AE$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AD614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AD$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AD614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AD614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AF$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AE614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AE$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AE614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AE614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AG$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AF614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AF$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AF614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AF614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AH$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AG614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AG$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AG614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AG614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AI$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AH614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AH$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AH614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AH614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AJ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AI614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AI$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AI614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AI614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AK$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AJ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AJ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AL$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AK614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AK$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AK614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AK614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AM$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AL614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AL$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AL614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AL614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AN$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AM614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AM$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AM614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AM614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AO$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AN614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AN$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AN614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AN614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AP$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AO614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AO$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AO614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AO614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AQ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AP614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AP$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AP614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AP614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AR$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AQ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AQ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AS$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AR614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AR$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AR614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AR614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AT$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AS614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AS$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AS614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AS614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AU$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AT614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AT$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AT614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AT614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AV$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AU614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AU$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AU614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AU614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AW$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AV614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AV$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AV614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AV614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AX$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AW614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AW$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AW614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AW614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AY$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AX614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AX$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AX614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AX614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>AZ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AY614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AY$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AY614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AY614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BA$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>AZ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:AZ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BB$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BA614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BA$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BA614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BA614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BC$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BB614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BB$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BB614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BB614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BD$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BC614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BC$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BC614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BC614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BE$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BD614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BD$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BD614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BD614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BF$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BE614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BE$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BE614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BE614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BG$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BF614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BF$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BF614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BF614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BH$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BG614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BG$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BG614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BG614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BI$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BH614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BH$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BH614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BH614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BJ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BI614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BI$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BI614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BI614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BK$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BJ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BJ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BL$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BK614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BK$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BK614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BK614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BM$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BL614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BL$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BL614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BL614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BN$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BM614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BM$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BM614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BM614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BO$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BN614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BN$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BN614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BN614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BP$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BO614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BO$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BO614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BO614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BQ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BP614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BP$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BP614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BP614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BR$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BQ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BQ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BS$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BR614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BR$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BR614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BR614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BT$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BS614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BS$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BS614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BS614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BU$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BT614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BT$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BT614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BT614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BV$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BU614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BU$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BU614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BU614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BW$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BV614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BV$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BV614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BV614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BX$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BW614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BW$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BW614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BW614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BY$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BX614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BX$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BX614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BX614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>BZ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BY614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BY$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BY614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BY614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CA$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:BZ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>BZ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:BZ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:BZ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CB$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CA614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CA$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CA614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CA614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CC$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CB614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CB$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CB614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CB614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CD$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CC614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CC$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CC614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CC614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CE$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CD614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CD$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CD614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CD614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CF$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CE614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CE$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CE614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CE614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CG$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CF614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CF$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CF614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CF614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CH$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CG614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CG$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CG614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CG614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CI$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CH614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CH$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CH614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CH614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CJ$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CI614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CI$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CI614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CI614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CK$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CJ614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CJ$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CJ614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CJ614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CL$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CK614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CK$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CK614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CK614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CM$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CL614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CL$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CL614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CL614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CN$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CM614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CM$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CM614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CM614))))","v":0},{"$f":"IF(OFFSET($G600, -$E606, $E607)=\"n/a\", 0, IF(OFFSET($G603, -$E606, $E607)=\"SL\",\nIF(OFFSET($G600, -$E606, $E607)+$E607>CO$5, IFERROR((OFFSET($G599, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))), 0), OFFSET($G599, -$E606, $E607)-SUM($G614:CN614)),\nIF(OFFSET($G601, -$E606, $E607)+$E607>CN$5, IFERROR(((OFFSET($G599, -$E606, $E607)-SUM($G614:CN614))*OFFSET($G602, -$E606, $E607)/(OFFSET($G600, -$E606, $E607))),0), OFFSET($G599, -$E606, $E607)-SUM($G614:CN614))))","v":0}]
[]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":2},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,{"$f":"E634+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E635)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>I$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:H635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>H$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:H635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:H635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>J$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:I635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>I$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:I635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:I635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>K$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:J635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>J$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:J635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:J635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>L$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:K635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>K$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:K635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:K635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>M$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:L635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>L$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:L635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:L635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>N$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:M635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>M$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:M635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:M635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>O$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:N635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>N$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:N635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:N635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>P$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:O635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>O$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:O635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:O635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Q$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:P635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>P$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:P635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:P635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>R$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Q635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Q$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Q635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Q635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>S$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:R635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>R$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:R635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:R635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>T$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:S635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>S$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:S635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:S635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>U$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:T635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>T$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:T635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:T635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>V$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:U635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>U$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:U635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:U635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>W$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:V635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>V$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:V635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:V635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>X$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:W635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>W$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:W635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:W635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Y$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:X635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>X$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:X635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:X635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>Z$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Y635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Y$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Y635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Y635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AA$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Z635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>Z$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:Z635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:Z635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AB$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AA635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AA$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AA635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AA635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AC$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AB635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AB$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AB635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AB635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AD$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AC635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AC$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AC635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AC635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AE$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AD635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AD$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AD635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AD635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AF$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AE635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AE$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AE635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AE635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AG$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AF635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AF$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AF635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AF635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AH$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AG635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AG$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AG635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AG635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AI$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AH635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AH$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AH635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AH635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AJ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AI635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AI$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AI635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AI635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AK$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AJ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AJ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AL$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AK635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AK$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AK635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AK635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AM$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AL635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AL$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AL635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AL635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AN$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AM635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AM$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AM635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AM635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AO$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AN635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AN$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AN635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AN635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AP$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AO635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AO$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AO635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AO635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AQ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AP635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AP$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AP635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AP635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AR$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AQ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AQ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AS$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AR635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AR$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AR635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AR635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AT$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AS635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AS$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AS635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AS635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AU$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AT635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AT$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AT635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AT635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AV$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AU635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AU$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AU635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AU635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AW$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AV635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AV$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AV635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AV635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AX$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AW635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AW$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AW635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AW635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AY$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AX635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AX$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AX635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AX635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>AZ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AY635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AY$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AY635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AY635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BA$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>AZ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:AZ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BB$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BA635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BA$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BA635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BA635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BC$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BB635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BB$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BB635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BB635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BD$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BC635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BC$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BC635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BC635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BE$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BD635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BD$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BD635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BD635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BF$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BE635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BE$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BE635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BE635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BG$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BF635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BF$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BF635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BF635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BH$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BG635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BG$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BG635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BG635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BI$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BH635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BH$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BH635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BH635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BJ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BI635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BI$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BI635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BI635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BK$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BJ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BJ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BL$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BK635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BK$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BK635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BK635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BM$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BL635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BL$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BL635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BL635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BN$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BM635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BM$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BM635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BM635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BO$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BN635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BN$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BN635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BN635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BP$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BO635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BO$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BO635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BO635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BQ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BP635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BP$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BP635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BP635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BR$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BQ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BQ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BS$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BR635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BR$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BR635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BR635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BT$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BS635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BS$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BS635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BS635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BU$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BT635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BT$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BT635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BT635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BV$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BU635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BU$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BU635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BU635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BW$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BV635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BV$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BV635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BV635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BX$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BW635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BW$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BW635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BW635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BY$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BX635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BX$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BX635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BX635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>BZ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BY635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BY$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BY635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BY635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CA$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BZ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>BZ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:BZ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:BZ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CB$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CA635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CA$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CA635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CA635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CC$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CB635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CB$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CB635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CB635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CD$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CC635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CC$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CC635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CC635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CE$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CD635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CD$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CD635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CD635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CF$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CE635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CE$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CE635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CE635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CG$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CF635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CF$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CF635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CF635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CH$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CG635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CG$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CG635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CG635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CI$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CH635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CH$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CH635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CH635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CJ$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CI635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CI$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CI635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CI635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CK$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CJ635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CJ$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CJ635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CJ635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CL$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CK635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CK$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CK635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CK635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CM$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CL635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CL$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CL635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CL635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CN$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CM635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CM$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CM635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CM635))))","v":0},{"$f":"IF(OFFSET($G625, -$E635, $E635)=\"n/a\",0,IF(OFFSET($G632, -$E635, $E635)=\"SL\",\nIF(OFFSET($G625,-$E635,$E635)+$E635>CO$5,IFERROR((OFFSET($G624,-$E635,$E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CN635)),\nIF(OFFSET($G626,-$E635,$E635)+$E635>CN$5,IFERROR(((OFFSET($G624,-$E635,$E635)-SUM($G635:CN635))*OFFSET($G631, -$E635, $E635)/(OFFSET($G625,-$E635,$E635))),0),OFFSET($G624,-$E635,$E635)-SUM($G635:CN635))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E651","v":"Asset class 24"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E651, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,{"$f":"E665+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E666)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>L$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:K666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>K$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:K666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:K666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>M$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:L666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>L$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:L666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:L666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>N$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:M666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>M$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:M666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:M666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>O$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:N666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>N$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:N666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:N666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>P$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:O666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>O$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:O666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:O666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Q$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:P666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>P$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:P666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:P666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>R$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Q666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Q$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Q666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Q666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>S$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:R666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>R$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:R666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:R666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>T$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:S666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>S$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:S666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:S666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>U$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:T666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>T$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:T666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:T666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>V$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:U666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>U$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:U666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:U666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>W$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:V666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>V$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:V666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:V666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>X$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:W666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>W$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:W666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:W666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Y$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:X666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>X$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:X666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:X666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>Z$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Y666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Y$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Y666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Y666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AA$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Z666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>Z$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:Z666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:Z666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AB$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AA666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AA$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AA666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AA666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AC$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AB666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AB$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AB666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AB666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AD$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AC666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AC$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AC666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AC666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AE$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AD666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AD$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AD666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AD666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AF$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AE666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AE$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AE666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AE666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AG$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AF666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AF$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AF666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AF666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AH$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AG666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AG$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AG666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AG666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AI$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AH666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AH$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AH666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AH666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AJ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AI666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AI$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AI666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AI666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AK$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AJ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AJ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AL$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AK666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AK$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AK666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AK666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AM$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AL666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AL$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AL666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AL666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AN$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AM666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AM$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AM666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AM666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AO$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AN666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AN$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AN666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AN666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AP$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AO666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AO$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AO666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AO666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AQ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AP666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AP$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AP666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AP666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AR$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AQ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AQ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AS$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AR666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AR$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AR666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AR666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AT$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AS666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AS$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AS666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AS666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AU$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AT666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AT$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AT666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AT666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AV$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AU666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AU$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AU666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AU666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AW$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AV666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AV$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AV666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AV666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AX$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AW666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AW$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AW666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AW666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AY$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AX666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AX$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AX666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AX666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>AZ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AY666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AY$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AY666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AY666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BA$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>AZ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:AZ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BB$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BA666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BA$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BA666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BA666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BC$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BB666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BB$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BB666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BB666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BD$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BC666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BC$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BC666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BC666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BE$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BD666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BD$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BD666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BD666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BF$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BE666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BE$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BE666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BE666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BG$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BF666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BF$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BF666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BF666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BH$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BG666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BG$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BG666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BG666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BI$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BH666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BH$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BH666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BH666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BJ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BI666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BI$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BI666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BI666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BK$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BJ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BJ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BL$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BK666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BK$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BK666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BK666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BM$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BL666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BL$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BL666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BL666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BN$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BM666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BM$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BM666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BM666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BO$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BN666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BN$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BN666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BN666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BP$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BO666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BO$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BO666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BO666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BQ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BP666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BP$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BP666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BP666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BR$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BQ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BQ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BS$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BR666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BR$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BR666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BR666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BT$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BS666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BS$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BS666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BS666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BU$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BT666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BT$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BT666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BT666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BV$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BU666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BU$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BU666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BU666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BW$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BV666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BV$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BV666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BV666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BX$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BW666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BW$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BW666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BW666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BY$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BX666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BX$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BX666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BX666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>BZ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BY666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BY$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BY666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BY666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CA$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BZ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>BZ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:BZ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:BZ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CB$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CA666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CA$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CA666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CA666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CC$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CB666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CB$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CB666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CB666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CD$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CC666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CC$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CC666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CC666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CE$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CD666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CD$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CD666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CD666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CF$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CE666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CE$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CE666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CE666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CG$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CF666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CF$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CF666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CF666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CH$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CG666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CG$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CG666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CG666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CI$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CH666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CH$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CH666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CH666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CJ$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CI666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CI$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CI666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CI666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CK$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CJ666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CJ$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CJ666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CJ666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CL$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CK666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CK$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CK666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CK666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CM$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CL666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CL$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CL666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CL666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CN$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CM666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CM$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CM666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CM666))))","v":0},{"$f":"IF(OFFSET($G656, -$E666, $E666)=\"n/a\",0,IF(OFFSET($G663, -$E666, $E666)=\"SL\",\nIF(OFFSET($G656,-$E666,$E666)+$E666>CO$5,IFERROR((OFFSET($G655,-$E666,$E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CN666)),\nIF(OFFSET($G657,-$E666,$E666)+$E666>CN$5,IFERROR(((OFFSET($G655,-$E666,$E666)-SUM($G666:CN666))*OFFSET($G662, -$E666, $E666)/(OFFSET($G656,-$E666,$E666))),0),OFFSET($G655,-$E666,$E666)-SUM($G666:CN666))))","v":0}]
[]
[null,null,null,null,{"$f":"E691+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E692)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>J$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:I692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>I$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:I692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:I692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>K$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:J692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>J$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:J692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:J692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>L$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:K692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>K$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:K692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:K692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>M$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:L692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>L$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:L692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:L692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>N$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:M692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>M$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:M692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:M692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>O$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:N692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>N$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:N692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:N692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>P$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:O692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>O$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:O692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:O692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Q$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:P692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>P$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:P692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:P692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>R$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Q692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Q$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Q692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Q692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>S$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:R692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>R$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:R692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:R692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>T$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:S692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>S$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:S692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:S692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>U$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:T692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>T$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:T692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:T692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>V$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:U692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>U$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:U692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:U692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>W$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:V692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>V$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:V692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:V692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>X$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:W692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>W$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:W692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:W692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Y$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:X692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>X$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:X692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:X692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>Z$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Y692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Y$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Y692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Y692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AA$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Z692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>Z$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:Z692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:Z692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AB$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AA692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AA$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AA692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AA692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AC$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AB692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AB$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AB692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AB692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AD$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AC692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AC$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AC692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AC692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AE$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AD692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AD$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AD692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AD692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AF$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AE692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AE$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AE692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AE692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AG$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AF692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AF$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AF692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AF692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AH$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AG692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AG$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AG692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AG692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AI$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AH692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AH$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AH692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AH692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AJ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AI692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AI$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AI692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AI692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AK$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AJ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AJ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AL$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AK692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AK$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AK692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AK692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AM$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AL692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AL$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AL692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AL692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AN$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AM692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AM$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AM692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AM692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AO$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AN692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AN$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AN692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AN692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AP$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AO692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AO$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AO692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AO692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AQ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AP692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AP$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AP692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AP692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AR$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AQ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AQ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AS$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AR692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AR$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AR692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AR692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AT$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AS692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AS$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AS692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AS692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AU$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AT692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AT$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AT692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AT692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AV$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AU692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AU$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AU692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AU692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AW$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AV692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AV$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AV692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AV692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AX$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AW692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AW$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AW692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AW692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AY$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AX692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AX$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AX692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AX692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>AZ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AY692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AY$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AY692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AY692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BA$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>AZ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:AZ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BB$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BA692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BA$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BA692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BA692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BC$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BB692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BB$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BB692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BB692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BD$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BC692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BC$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BC692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BC692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BE$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BD692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BD$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BD692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BD692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BF$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BE692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BE$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BE692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BE692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BG$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BF692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BF$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BF692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BF692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BH$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BG692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BG$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BG692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BG692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BI$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BH692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BH$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BH692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BH692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BJ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BI692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BI$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BI692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BI692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BK$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BJ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BJ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BL$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BK692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BK$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BK692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BK692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BM$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BL692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BL$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BL692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BL692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BN$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BM692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BM$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BM692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BM692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BO$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BN692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BN$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BN692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BN692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BP$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BO692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BO$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BO692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BO692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BQ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BP692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BP$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BP692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BP692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BR$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BQ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BQ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BS$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BR692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BR$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BR692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BR692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BT$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BS692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BS$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BS692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BS692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BU$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BT692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BT$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BT692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BT692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BV$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BU692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BU$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BU692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BU692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BW$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BV692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BV$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BV692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BV692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BX$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BW692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BW$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BW692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BW692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BY$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BX692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BX$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BX692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BX692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>BZ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BY692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BY$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BY692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BY692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CA$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BZ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>BZ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:BZ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:BZ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CB$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CA692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CA$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CA692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CA692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CC$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CB692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CB$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CB692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CB692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CD$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CC692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CC$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CC692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CC692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CE$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CD692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CD$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CD692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CD692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CF$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CE692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CE$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CE692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CE692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CG$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CF692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CF$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CF692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CF692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CH$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CG692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CG$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CG692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CG692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CI$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CH692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CH$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CH692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CH692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CJ$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CI692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CI$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CI692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CI692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CK$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CJ692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CJ$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CJ692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CJ692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CL$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CK692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CK$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CK692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CK692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CM$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CL692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CL$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CL692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CL692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CN$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CM692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CM$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CM692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CM692))))","v":0},{"$f":"IF(OFFSET($G682, -$E692, $E692)=\"n/a\",0,IF(OFFSET($G689, -$E692, $E692)=\"SL\",\nIF(OFFSET($G682,-$E692,$E692)+$E692>CO$5,IFERROR((OFFSET($G681,-$E692,$E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CN692)),\nIF(OFFSET($G683,-$E692,$E692)+$E692>CN$5,IFERROR(((OFFSET($G681,-$E692,$E692)-SUM($G692:CN692))*OFFSET($G688, -$E692, $E692)/(OFFSET($G682,-$E692,$E692))),0),OFFSET($G681,-$E692,$E692)-SUM($G692:CN692))))","v":0}]
[]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E707)=\"\", IF($G707=0, 0, F708), INDEX('TAB input'!$G$180:$G$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E707)=\"\", G708, INDEX('TAB input'!H$180:H$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E707)=\"\", H708, INDEX('TAB input'!I$180:I$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E707)=\"\", I708, INDEX('TAB input'!J$180:J$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E707)=\"\", J708, INDEX('TAB input'!K$180:K$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E707)=\"\", K708, INDEX('TAB input'!L$180:L$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E707)=\"\", L708, INDEX('TAB input'!M$180:M$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E707)=\"\", M708, INDEX('TAB input'!N$180:N$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E707)=\"\", N708, INDEX('TAB input'!O$180:O$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E707)=\"\", O708, INDEX('TAB input'!P$180:P$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E707)=\"\", P708, INDEX('TAB input'!Q$180:Q$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E707)=\"\", Q708, INDEX('TAB input'!R$180:R$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E707)=\"\", R708, INDEX('TAB input'!S$180:S$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E707)=\"\", S708, INDEX('TAB input'!T$180:T$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E707)=\"\", T708, INDEX('TAB input'!U$180:U$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E707)=\"\", U708, INDEX('TAB input'!V$180:V$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E707)=\"\", V708, INDEX('TAB input'!W$180:W$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E707)=\"\", W708, INDEX('TAB input'!X$180:X$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E707)=\"\", X708, INDEX('TAB input'!Y$180:Y$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E707)=\"\", Y708, INDEX('TAB input'!Z$180:Z$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E707)=\"\", Z708, INDEX('TAB input'!AA$180:AA$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E707)=\"\", AA708, INDEX('TAB input'!AB$180:AB$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E707)=\"\", AB708, INDEX('TAB input'!AC$180:AC$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E707)=\"\", AC708, INDEX('TAB input'!AD$180:AD$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E707)=\"\", AD708, INDEX('TAB input'!AE$180:AE$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E707)=\"\", AE708, INDEX('TAB input'!AF$180:AF$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E707)=\"\", AF708, INDEX('TAB input'!AG$180:AG$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E707)=\"\", AG708, INDEX('TAB input'!AH$180:AH$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E707)=\"\", AH708, INDEX('TAB input'!AI$180:AI$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E707)=\"\", AI708, INDEX('TAB input'!AJ$180:AJ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E707)=\"\", AJ708, INDEX('TAB input'!AK$180:AK$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E707)=\"\", AK708, INDEX('TAB input'!AL$180:AL$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E707)=\"\", AL708, INDEX('TAB input'!AM$180:AM$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E707)=\"\", AM708, INDEX('TAB input'!AN$180:AN$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E707)=\"\", AN708, INDEX('TAB input'!AO$180:AO$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E707)=\"\", AO708, INDEX('TAB input'!AP$180:AP$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E707)=\"\", AP708, INDEX('TAB input'!AQ$180:AQ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E707)=\"\", AQ708, INDEX('TAB input'!AR$180:AR$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E707)=\"\", AR708, INDEX('TAB input'!AS$180:AS$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E707)=\"\", AS708, INDEX('TAB input'!AT$180:AT$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E707)=\"\", AT708, INDEX('TAB input'!AU$180:AU$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E707)=\"\", AU708, INDEX('TAB input'!AV$180:AV$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E707)=\"\", AV708, INDEX('TAB input'!AW$180:AW$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E707)=\"\", AW708, INDEX('TAB input'!AX$180:AX$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E707)=\"\", AX708, INDEX('TAB input'!AY$180:AY$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E707)=\"\", AY708, INDEX('TAB input'!AZ$180:AZ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E707)=\"\", AZ708, INDEX('TAB input'!BA$180:BA$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E707)=\"\", BA708, INDEX('TAB input'!BB$180:BB$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E707)=\"\", BB708, INDEX('TAB input'!BC$180:BC$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E707)=\"\", BC708, INDEX('TAB input'!BD$180:BD$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E707)=\"\", BD708, INDEX('TAB input'!BE$180:BE$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E707)=\"\", BE708, INDEX('TAB input'!BF$180:BF$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E707)=\"\", BF708, INDEX('TAB input'!BG$180:BG$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E707)=\"\", BG708, INDEX('TAB input'!BH$180:BH$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E707)=\"\", BH708, INDEX('TAB input'!BI$180:BI$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E707)=\"\", BI708, INDEX('TAB input'!BJ$180:BJ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E707)=\"\", BJ708, INDEX('TAB input'!BK$180:BK$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E707)=\"\", BK708, INDEX('TAB input'!BL$180:BL$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E707)=\"\", BL708, INDEX('TAB input'!BM$180:BM$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E707)=\"\", BM708, INDEX('TAB input'!BN$180:BN$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E707)=\"\", BN708, INDEX('TAB input'!BO$180:BO$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E707)=\"\", BO708, INDEX('TAB input'!BP$180:BP$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E707)=\"\", BP708, INDEX('TAB input'!BQ$180:BQ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E707)=\"\", BQ708, INDEX('TAB input'!BR$180:BR$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E707)=\"\", BR708, INDEX('TAB input'!BS$180:BS$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E707)=\"\", BS708, INDEX('TAB input'!BT$180:BT$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E707)=\"\", BT708, INDEX('TAB input'!BU$180:BU$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E707)=\"\", BU708, INDEX('TAB input'!BV$180:BV$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E707)=\"\", BV708, INDEX('TAB input'!BW$180:BW$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E707)=\"\", BW708, INDEX('TAB input'!BX$180:BX$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E707)=\"\", BX708, INDEX('TAB input'!BY$180:BY$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E707)=\"\", BY708, INDEX('TAB input'!BZ$180:BZ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E707)=\"\", BZ708, INDEX('TAB input'!CA$180:CA$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E707)=\"\", CA708, INDEX('TAB input'!CB$180:CB$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E707)=\"\", CB708, INDEX('TAB input'!CC$180:CC$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E707)=\"\", CC708, INDEX('TAB input'!CD$180:CD$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E707)=\"\", CD708, INDEX('TAB input'!CE$180:CE$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E707)=\"\", CE708, INDEX('TAB input'!CF$180:CF$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E707)=\"\", CF708, INDEX('TAB input'!CG$180:CG$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E707)=\"\", CG708, INDEX('TAB input'!CH$180:CH$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E707)=\"\", CH708, INDEX('TAB input'!CI$180:CI$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E707)=\"\", CI708, INDEX('TAB input'!CJ$180:CJ$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E707)=\"\", CJ708, INDEX('TAB input'!CK$180:CK$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E707)=\"\", CK708, INDEX('TAB input'!CL$180:CL$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E707)=\"\", CL708, INDEX('TAB input'!CM$180:CM$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E707)=\"\", CM708, INDEX('TAB input'!CN$180:CN$229, $E707))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E707)=\"\", CN708, INDEX('TAB input'!CO$180:CO$229, $E707))","v":0}]
[null,null,null,null,{"$f":"E722+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E723)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>M$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:L723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>L$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:L723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:L723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>N$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:M723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>M$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:M723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:M723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>O$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:N723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>N$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:N723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:N723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>P$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:O723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>O$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:O723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:O723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Q$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:P723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>P$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:P723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:P723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>R$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Q723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Q$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Q723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Q723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>S$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:R723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>R$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:R723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:R723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>T$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:S723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>S$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:S723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:S723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>U$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:T723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>T$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:T723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:T723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>V$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:U723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>U$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:U723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:U723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>W$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:V723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>V$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:V723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:V723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>X$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:W723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>W$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:W723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:W723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Y$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:X723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>X$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:X723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:X723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>Z$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Y723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Y$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Y723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Y723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AA$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Z723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>Z$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:Z723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:Z723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AB$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AA723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AA$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AA723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AA723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AC$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AB723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AB$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AB723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AB723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AD$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AC723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AC$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AC723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AC723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AE$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AD723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AD$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AD723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AD723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AF$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AE723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AE$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AE723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AE723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AG$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AF723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AF$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AF723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AF723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AH$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AG723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AG$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AG723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AG723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AI$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AH723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AH$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AH723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AH723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AJ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AI723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AI$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AI723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AI723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AK$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AJ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AJ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AL$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AK723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AK$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AK723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AK723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AM$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AL723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AL$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AL723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AL723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AN$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AM723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AM$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AM723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AM723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AO$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AN723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AN$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AN723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AN723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AP$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AO723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AO$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AO723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AO723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AQ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AP723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AP$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AP723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AP723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AR$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AQ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AQ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AS$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AR723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AR$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AR723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AR723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AT$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AS723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AS$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AS723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AS723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AU$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AT723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AT$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AT723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AT723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AV$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AU723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AU$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AU723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AU723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AW$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AV723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AV$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AV723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AV723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AX$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AW723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AW$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AW723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AW723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AY$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AX723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AX$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AX723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AX723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>AZ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AY723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AY$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AY723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AY723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BA$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>AZ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:AZ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BB$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BA723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BA$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BA723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BA723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BC$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BB723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BB$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BB723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BB723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BD$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BC723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BC$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BC723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BC723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BE$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BD723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BD$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BD723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BD723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BF$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BE723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BE$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BE723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BE723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BG$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BF723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BF$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BF723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BF723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BH$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BG723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BG$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BG723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BG723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BI$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BH723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BH$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BH723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BH723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BJ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BI723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BI$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BI723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BI723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BK$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BJ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BJ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BL$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BK723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BK$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BK723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BK723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BM$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BL723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BL$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BL723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BL723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BN$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BM723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BM$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BM723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BM723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BO$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BN723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BN$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BN723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BN723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BP$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BO723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BO$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BO723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BO723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BQ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BP723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BP$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BP723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BP723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BR$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BQ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BQ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BS$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BR723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BR$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BR723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BR723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BT$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BS723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BS$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BS723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BS723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BU$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BT723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BT$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BT723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BT723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BV$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BU723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BU$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BU723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BU723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BW$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BV723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BV$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BV723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BV723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BX$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BW723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BW$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BW723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BW723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BY$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BX723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BX$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BX723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BX723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>BZ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BY723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BY$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BY723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BY723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CA$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BZ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>BZ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:BZ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:BZ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CB$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CA723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CA$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CA723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CA723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CC$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CB723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CB$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CB723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CB723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CD$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CC723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CC$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CC723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CC723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CE$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CD723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CD$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CD723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CD723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CF$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CE723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CE$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CE723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CE723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CG$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CF723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CF$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CF723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CF723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CH$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CG723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CG$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CG723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CG723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CI$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CH723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CH$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CH723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CH723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CJ$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CI723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CI$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CI723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CI723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CK$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CJ723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CJ$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CJ723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CJ723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CL$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CK723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CK$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CK723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CK723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CM$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CL723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CL$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CL723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CL723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CN$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CM723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CM$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CM723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CM723))))","v":0},{"$f":"IF(OFFSET($G713, -$E723, $E723)=\"n/a\",0,IF(OFFSET($G720, -$E723, $E723)=\"SL\",\nIF(OFFSET($G713,-$E723,$E723)+$E723>CO$5,IFERROR((OFFSET($G712,-$E723,$E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CN723)),\nIF(OFFSET($G714,-$E723,$E723)+$E723>CN$5,IFERROR(((OFFSET($G712,-$E723,$E723)-SUM($G723:CN723))*OFFSET($G719, -$E723, $E723)/(OFFSET($G713,-$E723,$E723))),0),OFFSET($G712,-$E723,$E723)-SUM($G723:CN723))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E721)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>K$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:J728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>J$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:J728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:J728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>L$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:K728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>K$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:K728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:K728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>M$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:L728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>L$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:L728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:L728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>N$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:M728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>M$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:M728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:M728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>O$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:N728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>N$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:N728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:N728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>P$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:O728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>O$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:O728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:O728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Q$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:P728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>P$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:P728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:P728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>R$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Q728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Q$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Q728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Q728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>S$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:R728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>R$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:R728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:R728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>T$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:S728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>S$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:S728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:S728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>U$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:T728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>T$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:T728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:T728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>V$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:U728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>U$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:U728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:U728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>W$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:V728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>V$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:V728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:V728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>X$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:W728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>W$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:W728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:W728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Y$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:X728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>X$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:X728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:X728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>Z$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Y728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Y$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Y728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Y728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AA$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:Z728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>Z$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:Z728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:Z728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AB$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AA728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AA$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AA728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AA728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AC$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AB728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AB$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AB728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AB728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AD$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AC728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AC$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AC728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AC728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AE$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AD728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AD$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AD728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AD728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AF$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AE728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AE$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AE728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AE728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AG$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AF728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AF$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AF728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AF728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AH$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AG728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AG$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AG728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AG728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AI$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AH728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AH$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AH728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AH728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AJ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AI728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AI$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AI728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AI728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AK$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AJ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AJ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AL$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AK728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AK$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AK728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AK728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AM$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AL728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AL$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AL728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AL728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AN$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AM728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AM$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AM728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AM728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AO$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AN728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AN$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AN728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AN728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AP$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AO728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AO$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AO728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AO728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AQ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AP728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AP$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AP728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AP728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AR$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AQ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AQ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AS$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AR728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AR$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AR728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AR728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AT$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AS728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AS$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AS728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AS728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AU$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AT728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AT$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AT728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AT728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AV$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AU728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AU$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AU728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AU728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AW$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AV728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AV$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AV728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AV728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AX$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AW728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AW$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AW728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AW728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AY$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AX728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AX$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AX728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AX728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>AZ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AY728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AY$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AY728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AY728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BA$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>AZ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:AZ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BB$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BA728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BA$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BA728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BA728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BC$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BB728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BB$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BB728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BB728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BD$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BC728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BC$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BC728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BC728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BE$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BD728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BD$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BD728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BD728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BF$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BE728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BE$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BE728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BE728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BG$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BF728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BF$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BF728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BF728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BH$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BG728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BG$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BG728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BG728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BI$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BH728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BH$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BH728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BH728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BJ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BI728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BI$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BI728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BI728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BK$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BJ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BJ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BL$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BK728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BK$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BK728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BK728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BM$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BL728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BL$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BL728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BL728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BN$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BM728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BM$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BM728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BM728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BO$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BN728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BN$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BN728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BN728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BP$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BO728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BO$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BO728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BO728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BQ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BP728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BP$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BP728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BP728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BR$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BQ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BQ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BS$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BR728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BR$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BR728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BR728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BT$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BS728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BS$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BS728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BS728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BU$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BT728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BT$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BT728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BT728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BV$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BU728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BU$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BU728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BU728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BW$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BV728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BV$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BV728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BV728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BX$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BW728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BW$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BW728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BW728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BY$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BX728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BX$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BX728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BX728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>BZ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BY728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BY$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BY728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BY728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CA$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:BZ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>BZ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:BZ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:BZ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CB$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CA728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CA$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CA728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CA728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CC$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CB728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CB$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CB728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CB728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CD$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CC728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CC$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CC728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CC728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CE$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CD728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CD$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CD728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CD728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CF$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CE728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CE$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CE728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CE728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CG$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CF728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CF$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CF728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CF728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CH$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CG728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CG$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CG728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CG728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CI$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CH728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CH$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CH728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CH728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CJ$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CI728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CI$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CI728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CI728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CK$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CJ728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CJ$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CJ728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CJ728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CL$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CK728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CK$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CK728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CK728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CM$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CL728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CL$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CL728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CL728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CN$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CM728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CM$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CM728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CM728))))","v":0},{"$f":"IF(OFFSET($G714, -$E720, $E721)=\"n/a\", 0, IF(OFFSET($G717, -$E720, $E721)=\"SL\",\nIF(OFFSET($G714, -$E720, $E721)+$E721>CO$5, IFERROR((OFFSET($G713, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))), 0), OFFSET($G713, -$E720, $E721)-SUM($G728:CN728)),\nIF(OFFSET($G715, -$E720, $E721)+$E721>CN$5, IFERROR(((OFFSET($G713, -$E720, $E721)-SUM($G728:CN728))*OFFSET($G716, -$E720, $E721)/(OFFSET($G714, -$E720, $E721))),0), OFFSET($G713, -$E720, $E721)-SUM($G728:CN728))))","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E735)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E735)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E735)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E735)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E735)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E735)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E735)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E735)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E735)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E735)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E735)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E735)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E735)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E735)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E735)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E735)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E735)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E735)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E735)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E735)","v":0}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E747)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>I$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:H754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>H$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:H754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:H754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>J$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:I754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>I$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:I754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:I754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>K$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:J754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>J$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:J754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:J754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>L$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:K754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>K$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:K754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:K754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>M$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:L754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>L$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:L754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:L754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>N$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:M754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>M$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:M754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:M754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>O$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:N754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>N$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:N754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:N754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>P$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:O754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>O$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:O754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:O754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Q$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:P754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>P$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:P754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:P754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>R$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Q754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Q$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Q754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Q754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>S$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:R754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>R$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:R754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:R754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>T$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:S754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>S$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:S754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:S754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>U$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:T754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>T$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:T754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:T754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>V$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:U754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>U$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:U754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:U754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>W$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:V754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>V$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:V754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:V754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>X$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:W754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>W$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:W754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:W754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Y$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:X754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>X$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:X754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:X754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>Z$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Y754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Y$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Y754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Y754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AA$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:Z754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>Z$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:Z754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:Z754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AB$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AA754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AA$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AA754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AA754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AC$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AB754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AB$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AB754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AB754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AD$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AC754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AC$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AC754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AC754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AE$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AD754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AD$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AD754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AD754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AF$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AE754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AE$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AE754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AE754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AG$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AF754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AF$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AF754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AF754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AH$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AG754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AG$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AG754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AG754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AI$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AH754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AH$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AH754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AH754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AJ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AI754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AI$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AI754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AI754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AK$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AJ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AJ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AL$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AK754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AK$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AK754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AK754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AM$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AL754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AL$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AL754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AL754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AN$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AM754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AM$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AM754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AM754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AO$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AN754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AN$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AN754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AN754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AP$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AO754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AO$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AO754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AO754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AQ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AP754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AP$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AP754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AP754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AR$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AQ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AQ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AS$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AR754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AR$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AR754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AR754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AT$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AS754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AS$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AS754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AS754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AU$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AT754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AT$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AT754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AT754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AV$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AU754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AU$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AU754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AU754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AW$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AV754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AV$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AV754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AV754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AX$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AW754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AW$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AW754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AW754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AY$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AX754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AX$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AX754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AX754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>AZ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AY754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AY$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AY754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AY754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BA$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>AZ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:AZ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BB$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BA754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BA$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BA754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BA754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BC$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BB754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BB$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BB754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BB754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BD$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BC754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BC$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BC754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BC754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BE$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BD754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BD$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BD754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BD754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BF$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BE754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BE$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BE754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BE754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BG$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BF754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BF$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BF754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BF754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BH$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BG754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BG$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BG754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BG754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BI$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BH754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BH$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BH754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BH754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BJ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BI754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BI$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BI754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BI754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BK$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BJ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BJ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BL$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BK754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BK$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BK754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BK754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BM$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BL754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BL$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BL754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BL754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BN$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BM754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BM$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BM754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BM754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BO$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BN754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BN$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BN754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BN754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BP$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BO754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BO$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BO754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BO754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BQ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BP754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BP$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BP754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BP754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BR$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BQ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BQ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BS$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BR754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BR$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BR754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BR754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BT$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BS754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BS$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BS754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BS754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BU$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BT754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BT$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BT754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BT754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BV$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BU754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BU$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BU754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BU754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BW$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BV754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BV$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BV754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BV754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BX$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BW754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BW$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BW754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BW754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BY$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BX754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BX$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BX754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BX754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>BZ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BY754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BY$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BY754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BY754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CA$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:BZ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>BZ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:BZ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:BZ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CB$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CA754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CA$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CA754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CA754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CC$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CB754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CB$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CB754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CB754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CD$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CC754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CC$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CC754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CC754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CE$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CD754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CD$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CD754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CD754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CF$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CE754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CE$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CE754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CE754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CG$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CF754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CF$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CF754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CF754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CH$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CG754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CG$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CG754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CG754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CI$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CH754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CH$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CH754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CH754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CJ$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CI754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CI$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CI754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CI754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CK$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CJ754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CJ$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CJ754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CJ754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CL$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CK754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CK$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CK754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CK754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CM$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CL754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CL$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CL754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CL754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CN$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CM754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CM$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CM754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CM754))))","v":0},{"$f":"IF(OFFSET($G740, -$E746, $E747)=\"n/a\", 0, IF(OFFSET($G743, -$E746, $E747)=\"SL\",\nIF(OFFSET($G740, -$E746, $E747)+$E747>CO$5, IFERROR((OFFSET($G739, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))), 0), OFFSET($G739, -$E746, $E747)-SUM($G754:CN754)),\nIF(OFFSET($G741, -$E746, $E747)+$E747>CN$5, IFERROR(((OFFSET($G739, -$E746, $E747)-SUM($G754:CN754))*OFFSET($G742, -$E746, $E747)/(OFFSET($G740, -$E746, $E747))),0), OFFSET($G739, -$E746, $E747)-SUM($G754:CN754))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E763)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E763)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E763)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E763)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E763)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E763)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E763)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E763)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E763)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E763)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E763)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E763)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E763)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E763)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E763)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E763)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E763)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E763)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E763)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E763)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>H$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:G774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>G$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:G774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:G774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>I$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:H774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>H$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:H774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:H774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>J$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:I774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>I$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:I774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:I774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>K$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:J774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>J$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:J774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:J774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>L$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:K774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>K$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:K774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:K774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>M$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:L774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>L$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:L774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:L774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>N$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:M774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>M$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:M774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:M774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>O$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:N774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>N$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:N774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:N774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>P$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:O774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>O$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:O774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:O774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Q$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:P774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>P$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:P774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:P774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>R$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Q774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Q$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Q774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Q774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>S$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:R774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>R$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:R774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:R774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>T$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:S774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>S$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:S774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:S774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>U$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:T774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>T$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:T774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:T774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>V$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:U774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>U$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:U774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:U774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>W$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:V774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>V$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:V774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:V774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>X$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:W774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>W$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:W774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:W774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Y$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:X774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>X$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:X774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:X774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>Z$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Y774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Y$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Y774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Y774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AA$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Z774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>Z$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:Z774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:Z774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AB$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AA774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AA$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AA774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AA774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AC$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AB774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AB$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AB774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AB774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AD$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AC774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AC$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AC774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AC774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AE$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AD774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AD$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AD774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AD774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AF$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AE774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AE$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AE774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AE774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AG$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AF774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AF$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AF774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AF774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AH$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AG774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AG$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AG774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AG774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AI$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AH774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AH$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AH774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AH774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AJ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AI774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AI$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AI774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AI774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AK$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AJ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AJ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AL$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AK774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AK$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AK774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AK774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AM$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AL774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AL$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AL774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AL774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AN$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AM774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AM$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AM774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AM774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AO$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AN774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AN$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AN774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AN774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AP$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AO774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AO$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AO774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AO774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AQ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AP774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AP$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AP774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AP774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AR$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AQ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AQ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AS$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AR774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AR$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AR774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AR774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AT$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AS774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AS$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AS774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AS774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AU$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AT774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AT$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AT774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AT774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AV$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AU774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AU$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AU774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AU774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AW$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AV774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AV$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AV774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AV774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AX$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AW774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AW$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AW774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AW774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AY$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AX774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AX$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AX774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AX774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>AZ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AY774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AY$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AY774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AY774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BA$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>AZ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:AZ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BB$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BA774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BA$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BA774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BA774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BC$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BB774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BB$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BB774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BB774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BD$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BC774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BC$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BC774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BC774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BE$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BD774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BD$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BD774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BD774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BF$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BE774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BE$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BE774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BE774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BG$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BF774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BF$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BF774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BF774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BH$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BG774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BG$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BG774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BG774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BI$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BH774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BH$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BH774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BH774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BJ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BI774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BI$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BI774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BI774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BK$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BJ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BJ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BL$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BK774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BK$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BK774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BK774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BM$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BL774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BL$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BL774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BL774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BN$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BM774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BM$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BM774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BM774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BO$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BN774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BN$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BN774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BN774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BP$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BO774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BO$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BO774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BO774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BQ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BP774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BP$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BP774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BP774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BR$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BQ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BQ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BS$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BR774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BR$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BR774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BR774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BT$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BS774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BS$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BS774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BS774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BU$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BT774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BT$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BT774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BT774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BV$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BU774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BU$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BU774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BU774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BW$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BV774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BV$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BV774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BV774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BX$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BW774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BW$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BW774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BW774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BY$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BX774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BX$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BX774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BX774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>BZ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BY774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BY$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BY774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BY774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CA$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BZ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>BZ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:BZ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:BZ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CB$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CA774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CA$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CA774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CA774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CC$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CB774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CB$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CB774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CB774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CD$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CC774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CC$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CC774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CC774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CE$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CD774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CD$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CD774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CD774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CF$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CE774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CE$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CE774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CE774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CG$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CF774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CF$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CF774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CF774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CH$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CG774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CG$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CG774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CG774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CI$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CH774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CH$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CH774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CH774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CJ$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CI774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CI$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CI774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CI774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CK$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CJ774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CJ$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CJ774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CJ774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CL$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CK774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CK$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CK774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CK774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CM$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CL774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CL$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CL774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CL774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CN$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CM774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CM$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CM774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CM774))))","v":0},{"$f":"IF(OFFSET($G764, -$E774, $E774)=\"n/a\",0,IF(OFFSET($G771, -$E774, $E774)=\"SL\",\nIF(OFFSET($G764,-$E774,$E774)+$E774>CO$5,IFERROR((OFFSET($G763,-$E774,$E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CN774)),\nIF(OFFSET($G764,-$E774,$E774)+$E774>CN$5,IFERROR(((OFFSET($G763,-$E774,$E774)-SUM($G774:CN774))*OFFSET($G770, -$E774, $E774)/(OFFSET($G764,-$E774,$E774))),0),OFFSET($G763,-$E774,$E774)-SUM($G774:CN774))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E778)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>L$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:K785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>K$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:K785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:K785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>M$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:L785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>L$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:L785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:L785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>N$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:M785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>M$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:M785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:M785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>O$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:N785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>N$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:N785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:N785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>P$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:O785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>O$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:O785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:O785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Q$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:P785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>P$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:P785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:P785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>R$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Q785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Q$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Q785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Q785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>S$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:R785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>R$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:R785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:R785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>T$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:S785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>S$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:S785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:S785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>U$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:T785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>T$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:T785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:T785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>V$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:U785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>U$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:U785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:U785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>W$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:V785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>V$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:V785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:V785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>X$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:W785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>W$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:W785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:W785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Y$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:X785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>X$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:X785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:X785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>Z$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Y785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Y$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Y785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Y785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AA$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:Z785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>Z$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:Z785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:Z785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AB$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AA785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AA$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AA785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AA785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AC$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AB785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AB$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AB785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AB785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AD$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AC785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AC$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AC785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AC785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AE$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AD785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AD$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AD785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AD785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AF$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AE785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AE$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AE785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AE785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AG$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AF785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AF$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AF785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AF785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AH$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AG785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AG$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AG785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AG785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AI$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AH785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AH$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AH785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AH785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AJ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AI785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AI$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AI785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AI785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AK$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AJ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AJ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AL$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AK785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AK$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AK785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AK785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AM$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AL785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AL$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AL785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AL785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AN$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AM785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AM$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AM785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AM785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AO$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AN785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AN$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AN785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AN785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AP$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AO785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AO$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AO785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AO785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AQ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AP785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AP$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AP785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AP785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AR$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AQ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AQ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AS$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AR785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AR$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AR785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AR785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AT$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AS785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AS$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AS785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AS785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AU$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AT785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AT$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AT785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AT785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AV$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AU785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AU$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AU785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AU785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AW$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AV785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AV$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AV785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AV785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AX$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AW785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AW$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AW785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AW785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AY$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AX785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AX$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AX785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AX785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>AZ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AY785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AY$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AY785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AY785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BA$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>AZ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:AZ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BB$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BA785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BA$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BA785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BA785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BC$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BB785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BB$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BB785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BB785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BD$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BC785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BC$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BC785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BC785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BE$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BD785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BD$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BD785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BD785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BF$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BE785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BE$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BE785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BE785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BG$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BF785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BF$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BF785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BF785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BH$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BG785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BG$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BG785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BG785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BI$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BH785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BH$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BH785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BH785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BJ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BI785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BI$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BI785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BI785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BK$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BJ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BJ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BL$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BK785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BK$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BK785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BK785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BM$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BL785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BL$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BL785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BL785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BN$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BM785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BM$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BM785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BM785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BO$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BN785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BN$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BN785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BN785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BP$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BO785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BO$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BO785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BO785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BQ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BP785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BP$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BP785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BP785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BR$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BQ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BQ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BS$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BR785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BR$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BR785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BR785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BT$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BS785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BS$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BS785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BS785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BU$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BT785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BT$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BT785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BT785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BV$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BU785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BU$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BU785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BU785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BW$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BV785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BV$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BV785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BV785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BX$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BW785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BW$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BW785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BW785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BY$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BX785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BX$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BX785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BX785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>BZ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BY785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BY$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BY785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BY785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CA$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:BZ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>BZ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:BZ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:BZ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CB$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CA785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CA$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CA785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CA785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CC$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CB785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CB$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CB785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CB785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CD$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CC785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CC$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CC785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CC785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CE$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CD785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CD$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CD785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CD785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CF$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CE785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CE$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CE785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CE785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CG$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CF785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CF$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CF785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CF785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CH$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CG785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CG$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CG785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CG785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CI$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CH785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CH$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CH785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CH785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CJ$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CI785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CI$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CI785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CI785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CK$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CJ785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CJ$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CJ785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CJ785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CL$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CK785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CK$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CK785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CK785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CM$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CL785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CL$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CL785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CL785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CN$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CM785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CM$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CM785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CM785))))","v":0},{"$f":"IF(OFFSET($G771, -$E777, $E778)=\"n/a\", 0, IF(OFFSET($G774, -$E777, $E778)=\"SL\",\nIF(OFFSET($G771, -$E777, $E778)+$E778>CO$5, IFERROR((OFFSET($G770, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))), 0), OFFSET($G770, -$E777, $E778)-SUM($G785:CN785)),\nIF(OFFSET($G772, -$E777, $E778)+$E778>CN$5, IFERROR(((OFFSET($G770, -$E777, $E778)-SUM($G785:CN785))*OFFSET($G773, -$E777, $E778)/(OFFSET($G771, -$E777, $E778))),0), OFFSET($G770, -$E777, $E778)-SUM($G785:CN785))))","v":0}]
[]
[null,null,null,null,{"$f":"E804+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E805)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>K$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:J805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>J$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:J805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:J805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>L$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:K805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>K$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:K805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:K805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>M$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:L805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>L$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:L805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:L805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>N$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:M805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>M$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:M805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:M805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>O$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:N805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>N$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:N805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:N805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>P$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:O805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>O$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:O805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:O805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Q$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:P805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>P$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:P805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:P805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>R$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Q805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Q$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Q805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Q805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>S$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:R805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>R$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:R805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:R805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>T$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:S805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>S$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:S805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:S805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>U$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:T805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>T$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:T805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:T805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>V$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:U805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>U$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:U805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:U805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>W$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:V805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>V$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:V805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:V805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>X$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:W805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>W$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:W805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:W805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Y$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:X805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>X$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:X805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:X805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>Z$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Y805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Y$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Y805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Y805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AA$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Z805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>Z$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:Z805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:Z805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AB$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AA805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AA$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AA805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AA805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AC$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AB805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AB$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AB805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AB805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AD$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AC805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AC$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AC805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AC805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AE$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AD805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AD$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AD805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AD805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AF$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AE805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AE$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AE805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AE805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AG$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AF805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AF$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AF805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AF805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AH$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AG805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AG$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AG805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AG805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AI$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AH805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AH$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AH805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AH805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AJ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AI805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AI$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AI805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AI805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AK$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AJ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AJ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AL$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AK805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AK$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AK805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AK805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AM$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AL805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AL$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AL805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AL805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AN$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AM805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AM$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AM805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AM805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AO$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AN805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AN$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AN805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AN805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AP$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AO805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AO$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AO805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AO805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AQ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AP805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AP$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AP805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AP805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AR$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AQ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AQ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AS$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AR805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AR$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AR805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AR805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AT$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AS805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AS$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AS805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AS805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AU$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AT805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AT$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AT805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AT805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AV$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AU805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AU$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AU805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AU805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AW$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AV805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AV$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AV805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AV805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AX$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AW805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AW$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AW805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AW805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AY$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AX805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AX$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AX805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AX805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>AZ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AY805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AY$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AY805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AY805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BA$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>AZ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:AZ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BB$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BA805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BA$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BA805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BA805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BC$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BB805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BB$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BB805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BB805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BD$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BC805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BC$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BC805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BC805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BE$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BD805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BD$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BD805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BD805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BF$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BE805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BE$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BE805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BE805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BG$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BF805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BF$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BF805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BF805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BH$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BG805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BG$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BG805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BG805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BI$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BH805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BH$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BH805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BH805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BJ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BI805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BI$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BI805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BI805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BK$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BJ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BJ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BL$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BK805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BK$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BK805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BK805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BM$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BL805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BL$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BL805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BL805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BN$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BM805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BM$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BM805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BM805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BO$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BN805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BN$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BN805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BN805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BP$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BO805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BO$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BO805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BO805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BQ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BP805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BP$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BP805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BP805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BR$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BQ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BQ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BS$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BR805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BR$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BR805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BR805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BT$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BS805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BS$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BS805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BS805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BU$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BT805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BT$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BT805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BT805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BV$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BU805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BU$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BU805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BU805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BW$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BV805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BV$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BV805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BV805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BX$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BW805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BW$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BW805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BW805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BY$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BX805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BX$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BX805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BX805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>BZ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BY805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BY$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BY805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BY805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CA$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BZ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>BZ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:BZ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:BZ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CB$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CA805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CA$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CA805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CA805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CC$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CB805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CB$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CB805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CB805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CD$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CC805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CC$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CC805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CC805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CE$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CD805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CD$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CD805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CD805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CF$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CE805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CE$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CE805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CE805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CG$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CF805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CF$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CF805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CF805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CH$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CG805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CG$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CG805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CG805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CI$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CH805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CH$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CH805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CH805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CJ$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CI805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CI$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CI805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CI805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CK$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CJ805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CJ$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CJ805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CJ805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CL$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CK805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CK$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CK805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CK805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CM$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CL805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CL$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CL805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CL805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CN$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CM805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CM$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CM805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CM805))))","v":0},{"$f":"IF(OFFSET($G795, -$E805, $E805)=\"n/a\",0,IF(OFFSET($G802, -$E805, $E805)=\"SL\",\nIF(OFFSET($G795,-$E805,$E805)+$E805>CO$5,IFERROR((OFFSET($G794,-$E805,$E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CN805)),\nIF(OFFSET($G796,-$E805,$E805)+$E805>CN$5,IFERROR(((OFFSET($G794,-$E805,$E805)-SUM($G805:CN805))*OFFSET($G801, -$E805, $E805)/(OFFSET($G795,-$E805,$E805))),0),OFFSET($G794,-$E805,$E805)-SUM($G805:CN805))))","v":0}]
[null,null,null,null,null,{"$f":"F790&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H802:H815)+H794","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R802:R815)+R794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN802:AN815)+AN794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT802:BT815)+BT794","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E830+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E831)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>I$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:H831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>H$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:H831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:H831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>J$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:I831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>I$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:I831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:I831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>K$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:J831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>J$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:J831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:J831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>L$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:K831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>K$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:K831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:K831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>M$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:L831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>L$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:L831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:L831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>N$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:M831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>M$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:M831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:M831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>O$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:N831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>N$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:N831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:N831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>P$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:O831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>O$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:O831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:O831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Q$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:P831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>P$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:P831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:P831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>R$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Q831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Q$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Q831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Q831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>S$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:R831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>R$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:R831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:R831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>T$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:S831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>S$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:S831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:S831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>U$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:T831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>T$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:T831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:T831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>V$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:U831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>U$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:U831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:U831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>W$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:V831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>V$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:V831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:V831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>X$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:W831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>W$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:W831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:W831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Y$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:X831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>X$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:X831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:X831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>Z$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Y831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Y$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Y831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Y831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AA$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Z831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>Z$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:Z831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:Z831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AB$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AA831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AA$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AA831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AA831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AC$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AB831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AB$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AB831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AB831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AD$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AC831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AC$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AC831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AC831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AE$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AD831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AD$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AD831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AD831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AF$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AE831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AE$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AE831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AE831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AG$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AF831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AF$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AF831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AF831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AH$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AG831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AG$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AG831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AG831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AI$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AH831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AH$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AH831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AH831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AJ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AI831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AI$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AI831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AI831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AK$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AJ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AJ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AL$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AK831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AK$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AK831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AK831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AM$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AL831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AL$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AL831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AL831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AN$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AM831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AM$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AM831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AM831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AO$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AN831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AN$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AN831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AN831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AP$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AO831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AO$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AO831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AO831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AQ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AP831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AP$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AP831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AP831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AR$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AQ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AQ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AS$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AR831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AR$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AR831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AR831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AT$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AS831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AS$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AS831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AS831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AU$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AT831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AT$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AT831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AT831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AV$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AU831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AU$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AU831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AU831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AW$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AV831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AV$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AV831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AV831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AX$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AW831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AW$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AW831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AW831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AY$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AX831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AX$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AX831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AX831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>AZ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AY831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AY$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AY831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AY831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BA$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>AZ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:AZ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BB$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BA831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BA$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BA831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BA831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BC$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BB831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BB$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BB831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BB831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BD$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BC831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BC$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BC831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BC831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BE$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BD831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BD$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BD831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BD831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BF$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BE831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BE$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BE831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BE831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BG$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BF831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BF$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BF831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BF831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BH$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BG831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BG$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BG831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BG831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BI$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BH831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BH$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BH831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BH831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BJ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BI831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BI$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BI831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BI831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BK$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BJ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BJ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BL$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BK831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BK$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BK831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BK831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BM$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BL831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BL$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BL831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BL831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BN$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BM831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BM$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BM831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BM831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BO$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BN831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BN$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BN831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BN831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BP$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BO831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BO$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BO831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BO831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BQ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BP831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BP$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BP831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BP831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BR$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BQ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BQ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BS$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BR831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BR$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BR831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BR831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BT$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BS831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BS$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BS831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BS831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BU$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BT831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BT$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BT831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BT831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BV$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BU831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BU$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BU831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BU831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BW$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BV831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BV$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BV831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BV831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BX$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BW831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BW$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BW831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BW831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BY$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BX831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BX$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BX831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BX831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>BZ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BY831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BY$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BY831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BY831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CA$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BZ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>BZ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:BZ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:BZ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CB$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CA831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CA$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CA831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CA831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CC$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CB831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CB$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CB831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CB831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CD$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CC831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CC$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CC831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CC831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CE$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CD831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CD$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CD831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CD831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CF$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CE831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CE$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CE831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CE831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CG$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CF831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CF$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CF831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CF831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CH$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CG831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CG$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CG831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CG831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CI$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CH831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CH$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CH831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CH831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CJ$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CI831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CI$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CI831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CI831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CK$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CJ831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CJ$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CJ831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CJ831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CL$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CK831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CK$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CK831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CK831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CM$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CL831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CL$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CL831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CL831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CN$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CM831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CM$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CM831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CM831))))","v":0},{"$f":"IF(OFFSET($G821, -$E831, $E831)=\"n/a\",0,IF(OFFSET($G828, -$E831, $E831)=\"SL\",\nIF(OFFSET($G821,-$E831,$E831)+$E831>CO$5,IFERROR((OFFSET($G820,-$E831,$E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CN831)),\nIF(OFFSET($G822,-$E831,$E831)+$E831>CN$5,IFERROR(((OFFSET($G820,-$E831,$E831)-SUM($G831:CN831))*OFFSET($G827, -$E831, $E831)/(OFFSET($G821,-$E831,$E831))),0),OFFSET($G820,-$E831,$E831)-SUM($G831:CN831))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E835)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>M$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:L842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>L$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:L842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:L842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>N$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:M842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>M$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:M842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:M842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>O$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:N842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>N$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:N842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:N842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>P$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:O842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>O$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:O842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:O842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Q$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:P842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>P$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:P842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:P842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>R$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Q842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Q$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Q842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Q842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>S$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:R842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>R$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:R842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:R842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>T$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:S842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>S$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:S842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:S842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>U$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:T842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>T$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:T842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:T842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>V$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:U842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>U$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:U842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:U842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>W$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:V842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>V$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:V842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:V842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>X$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:W842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>W$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:W842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:W842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Y$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:X842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>X$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:X842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:X842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>Z$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Y842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Y$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Y842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Y842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AA$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:Z842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>Z$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:Z842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:Z842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AB$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AA842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AA$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AA842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AA842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AC$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AB842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AB$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AB842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AB842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AD$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AC842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AC$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AC842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AC842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AE$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AD842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AD$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AD842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AD842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AF$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AE842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AE$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AE842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AE842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AG$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AF842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AF$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AF842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AF842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AH$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AG842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AG$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AG842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AG842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AI$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AH842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AH$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AH842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AH842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AJ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AI842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AI$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AI842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AI842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AK$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AJ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AJ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AL$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AK842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AK$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AK842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AK842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AM$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AL842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AL$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AL842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AL842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AN$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AM842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AM$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AM842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AM842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AO$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AN842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AN$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AN842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AN842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AP$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AO842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AO$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AO842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AO842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AQ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AP842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AP$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AP842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AP842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AR$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AQ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AQ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AS$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AR842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AR$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AR842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AR842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AT$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AS842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AS$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AS842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AS842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AU$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AT842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AT$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AT842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AT842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AV$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AU842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AU$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AU842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AU842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AW$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AV842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AV$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AV842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AV842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AX$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AW842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AW$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AW842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AW842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AY$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AX842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AX$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AX842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AX842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>AZ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AY842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AY$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AY842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AY842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BA$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>AZ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:AZ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BB$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BA842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BA$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BA842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BA842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BC$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BB842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BB$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BB842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BB842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BD$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BC842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BC$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BC842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BC842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BE$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BD842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BD$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BD842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BD842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BF$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BE842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BE$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BE842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BE842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BG$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BF842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BF$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BF842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BF842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BH$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BG842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BG$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BG842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BG842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BI$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BH842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BH$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BH842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BH842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BJ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BI842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BI$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BI842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BI842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BK$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BJ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BJ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BL$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BK842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BK$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BK842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BK842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BM$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BL842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BL$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BL842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BL842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BN$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BM842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BM$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BM842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BM842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BO$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BN842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BN$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BN842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BN842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BP$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BO842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BO$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BO842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BO842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BQ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BP842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BP$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BP842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BP842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BR$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BQ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BQ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BS$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BR842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BR$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BR842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BR842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BT$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BS842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BS$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BS842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BS842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BU$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BT842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BT$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BT842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BT842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BV$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BU842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BU$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BU842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BU842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BW$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BV842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BV$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BV842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BV842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BX$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BW842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BW$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BW842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BW842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BY$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BX842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BX$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BX842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BX842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>BZ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BY842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BY$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BY842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BY842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CA$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:BZ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>BZ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:BZ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:BZ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CB$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CA842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CA$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CA842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CA842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CC$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CB842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CB$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CB842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CB842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CD$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CC842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CC$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CC842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CC842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CE$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CD842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CD$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CD842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CD842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CF$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CE842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CE$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CE842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CE842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CG$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CF842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CF$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CF842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CF842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CH$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CG842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CG$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CG842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CG842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CI$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CH842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CH$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CH842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CH842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CJ$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CI842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CI$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CI842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CI842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CK$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CJ842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CJ$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CJ842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CJ842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CL$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CK842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CK$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CK842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CK842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CM$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CL842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CL$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CL842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CL842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CN$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CM842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CM$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CM842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CM842))))","v":0},{"$f":"IF(OFFSET($G828, -$E834, $E835)=\"n/a\", 0, IF(OFFSET($G831, -$E834, $E835)=\"SL\",\nIF(OFFSET($G828, -$E834, $E835)+$E835>CO$5, IFERROR((OFFSET($G827, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))), 0), OFFSET($G827, -$E834, $E835)-SUM($G842:CN842)),\nIF(OFFSET($G829, -$E834, $E835)+$E835>CN$5, IFERROR(((OFFSET($G827, -$E834, $E835)-SUM($G842:CN842))*OFFSET($G830, -$E834, $E835)/(OFFSET($G828, -$E834, $E835))),0), OFFSET($G827, -$E834, $E835)-SUM($G842:CN842))))","v":0}]
[null,null,null,null,{"$f":"E819+1","v":31},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E847)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E847)-INDEX('TAB input'!H$72:H$121, $E847)-INDEX('TAB input'!H$126:H$175, $E847)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E847)-INDEX('TAB input'!I$72:I$121, $E847)-INDEX('TAB input'!I$126:I$175, $E847)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E847)-INDEX('TAB input'!J$72:J$121, $E847)-INDEX('TAB input'!J$126:J$175, $E847)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E847)-INDEX('TAB input'!K$72:K$121, $E847)-INDEX('TAB input'!K$126:K$175, $E847)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E847)-INDEX('TAB input'!L$72:L$121, $E847)-INDEX('TAB input'!L$126:L$175, $E847)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E847)-INDEX('TAB input'!M$72:M$121, $E847)-INDEX('TAB input'!M$126:M$175, $E847)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E847)-INDEX('TAB input'!N$72:N$121, $E847)-INDEX('TAB input'!N$126:N$175, $E847)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E847)-INDEX('TAB input'!O$72:O$121, $E847)-INDEX('TAB input'!O$126:O$175, $E847)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E847)-INDEX('TAB input'!P$72:P$121, $E847)-INDEX('TAB input'!P$126:P$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E847)-INDEX('TAB input'!Q$72:Q$121, $E847)-INDEX('TAB input'!Q$126:Q$175, $E847)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E847)-INDEX('TAB input'!R$72:R$121, $E847)-INDEX('TAB input'!R$126:R$175, $E847)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E847)-INDEX('TAB input'!S$72:S$121, $E847)-INDEX('TAB input'!S$126:S$175, $E847)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E847)-INDEX('TAB input'!T$72:T$121, $E847)-INDEX('TAB input'!T$126:T$175, $E847)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E847)-INDEX('TAB input'!U$72:U$121, $E847)-INDEX('TAB input'!U$126:U$175, $E847)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E847)-INDEX('TAB input'!V$72:V$121, $E847)-INDEX('TAB input'!V$126:V$175, $E847)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E847)-INDEX('TAB input'!W$72:W$121, $E847)-INDEX('TAB input'!W$126:W$175, $E847)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E847)-INDEX('TAB input'!X$72:X$121, $E847)-INDEX('TAB input'!X$126:X$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E847)-INDEX('TAB input'!Y$72:Y$121, $E847)-INDEX('TAB input'!Y$126:Y$175, $E847)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E847)-INDEX('TAB input'!Z$72:Z$121, $E847)-INDEX('TAB input'!Z$126:Z$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E847)-INDEX('TAB input'!AA$72:AA$121, $E847)-INDEX('TAB input'!AA$126:AA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E847)-INDEX('TAB input'!AB$72:AB$121, $E847)-INDEX('TAB input'!AB$126:AB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E847)-INDEX('TAB input'!AC$72:AC$121, $E847)-INDEX('TAB input'!AC$126:AC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E847)-INDEX('TAB input'!AD$72:AD$121, $E847)-INDEX('TAB input'!AD$126:AD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E847)-INDEX('TAB input'!AE$72:AE$121, $E847)-INDEX('TAB input'!AE$126:AE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E847)-INDEX('TAB input'!AF$72:AF$121, $E847)-INDEX('TAB input'!AF$126:AF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E847)-INDEX('TAB input'!AG$72:AG$121, $E847)-INDEX('TAB input'!AG$126:AG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E847)-INDEX('TAB input'!AH$72:AH$121, $E847)-INDEX('TAB input'!AH$126:AH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E847)-INDEX('TAB input'!AI$72:AI$121, $E847)-INDEX('TAB input'!AI$126:AI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E847)-INDEX('TAB input'!AJ$72:AJ$121, $E847)-INDEX('TAB input'!AJ$126:AJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E847)-INDEX('TAB input'!AK$72:AK$121, $E847)-INDEX('TAB input'!AK$126:AK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E847)-INDEX('TAB input'!AL$72:AL$121, $E847)-INDEX('TAB input'!AL$126:AL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E847)-INDEX('TAB input'!AM$72:AM$121, $E847)-INDEX('TAB input'!AM$126:AM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E847)-INDEX('TAB input'!AN$72:AN$121, $E847)-INDEX('TAB input'!AN$126:AN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E847)-INDEX('TAB input'!AO$72:AO$121, $E847)-INDEX('TAB input'!AO$126:AO$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E847)-INDEX('TAB input'!AP$72:AP$121, $E847)-INDEX('TAB input'!AP$126:AP$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E847)-INDEX('TAB input'!AQ$72:AQ$121, $E847)-INDEX('TAB input'!AQ$126:AQ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E847)-INDEX('TAB input'!AR$72:AR$121, $E847)-INDEX('TAB input'!AR$126:AR$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E847)-INDEX('TAB input'!AS$72:AS$121, $E847)-INDEX('TAB input'!AS$126:AS$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E847)-INDEX('TAB input'!AT$72:AT$121, $E847)-INDEX('TAB input'!AT$126:AT$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E847)-INDEX('TAB input'!AU$72:AU$121, $E847)-INDEX('TAB input'!AU$126:AU$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E847)-INDEX('TAB input'!AV$72:AV$121, $E847)-INDEX('TAB input'!AV$126:AV$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E847)-INDEX('TAB input'!AW$72:AW$121, $E847)-INDEX('TAB input'!AW$126:AW$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E847)-INDEX('TAB input'!AX$72:AX$121, $E847)-INDEX('TAB input'!AX$126:AX$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E847)-INDEX('TAB input'!AY$72:AY$121, $E847)-INDEX('TAB input'!AY$126:AY$175, $E847)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E847)-INDEX('TAB input'!AZ$72:AZ$121, $E847)-INDEX('TAB input'!AZ$126:AZ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E847)-INDEX('TAB input'!BA$72:BA$121, $E847)-INDEX('TAB input'!BA$126:BA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E847)-INDEX('TAB input'!BB$72:BB$121, $E847)-INDEX('TAB input'!BB$126:BB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E847)-INDEX('TAB input'!BC$72:BC$121, $E847)-INDEX('TAB input'!BC$126:BC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E847)-INDEX('TAB input'!BD$72:BD$121, $E847)-INDEX('TAB input'!BD$126:BD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E847)-INDEX('TAB input'!BE$72:BE$121, $E847)-INDEX('TAB input'!BE$126:BE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E847)-INDEX('TAB input'!BF$72:BF$121, $E847)-INDEX('TAB input'!BF$126:BF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E847)-INDEX('TAB input'!BG$72:BG$121, $E847)-INDEX('TAB input'!BG$126:BG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E847)-INDEX('TAB input'!BH$72:BH$121, $E847)-INDEX('TAB input'!BH$126:BH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E847)-INDEX('TAB input'!BI$72:BI$121, $E847)-INDEX('TAB input'!BI$126:BI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E847)-INDEX('TAB input'!BJ$72:BJ$121, $E847)-INDEX('TAB input'!BJ$126:BJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E847)-INDEX('TAB input'!BK$72:BK$121, $E847)-INDEX('TAB input'!BK$126:BK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E847)-INDEX('TAB input'!BL$72:BL$121, $E847)-INDEX('TAB input'!BL$126:BL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E847)-INDEX('TAB input'!BM$72:BM$121, $E847)-INDEX('TAB input'!BM$126:BM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E847)-INDEX('TAB input'!BN$72:BN$121, $E847)-INDEX('TAB input'!BN$126:BN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E847)-INDEX('TAB input'!BO$72:BO$121, $E847)-INDEX('TAB input'!BO$126:BO$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E847)-INDEX('TAB input'!BP$72:BP$121, $E847)-INDEX('TAB input'!BP$126:BP$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E847)-INDEX('TAB input'!BQ$72:BQ$121, $E847)-INDEX('TAB input'!BQ$126:BQ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E847)-INDEX('TAB input'!BR$72:BR$121, $E847)-INDEX('TAB input'!BR$126:BR$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E847)-INDEX('TAB input'!BS$72:BS$121, $E847)-INDEX('TAB input'!BS$126:BS$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E847)-INDEX('TAB input'!BT$72:BT$121, $E847)-INDEX('TAB input'!BT$126:BT$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E847)-INDEX('TAB input'!BU$72:BU$121, $E847)-INDEX('TAB input'!BU$126:BU$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E847)-INDEX('TAB input'!BV$72:BV$121, $E847)-INDEX('TAB input'!BV$126:BV$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E847)-INDEX('TAB input'!BW$72:BW$121, $E847)-INDEX('TAB input'!BW$126:BW$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E847)-INDEX('TAB input'!BX$72:BX$121, $E847)-INDEX('TAB input'!BX$126:BX$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E847)-INDEX('TAB input'!BY$72:BY$121, $E847)-INDEX('TAB input'!BY$126:BY$175, $E847)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E847)-INDEX('TAB input'!BZ$72:BZ$121, $E847)-INDEX('TAB input'!BZ$126:BZ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E847)-INDEX('TAB input'!CA$72:CA$121, $E847)-INDEX('TAB input'!CA$126:CA$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E847)-INDEX('TAB input'!CB$72:CB$121, $E847)-INDEX('TAB input'!CB$126:CB$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E847)-INDEX('TAB input'!CC$72:CC$121, $E847)-INDEX('TAB input'!CC$126:CC$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E847)-INDEX('TAB input'!CD$72:CD$121, $E847)-INDEX('TAB input'!CD$126:CD$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E847)-INDEX('TAB input'!CE$72:CE$121, $E847)-INDEX('TAB input'!CE$126:CE$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E847)-INDEX('TAB input'!CF$72:CF$121, $E847)-INDEX('TAB input'!CF$126:CF$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E847)-INDEX('TAB input'!CG$72:CG$121, $E847)-INDEX('TAB input'!CG$126:CG$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E847)-INDEX('TAB input'!CH$72:CH$121, $E847)-INDEX('TAB input'!CH$126:CH$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E847)-INDEX('TAB input'!CI$72:CI$121, $E847)-INDEX('TAB input'!CI$126:CI$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E847)-INDEX('TAB input'!CJ$72:CJ$121, $E847)-INDEX('TAB input'!CJ$126:CJ$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E847)-INDEX('TAB input'!CK$72:CK$121, $E847)-INDEX('TAB input'!CK$126:CK$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E847)-INDEX('TAB input'!CL$72:CL$121, $E847)-INDEX('TAB input'!CL$126:CL$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E847)-INDEX('TAB input'!CM$72:CM$121, $E847)-INDEX('TAB input'!CM$126:CM$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E847)-INDEX('TAB input'!CN$72:CN$121, $E847)-INDEX('TAB input'!CN$126:CN$175, $E847)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E847)-INDEX('TAB input'!CO$72:CO$121, $E847)-INDEX('TAB input'!CO$126:CO$175, $E847)","v":0}]
[null,null,null,null,{"$f":"E861+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E862)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>L$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:K862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>K$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:K862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:K862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>M$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:L862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>L$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:L862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:L862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>N$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:M862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>M$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:M862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:M862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>O$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:N862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>N$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:N862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:N862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>P$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:O862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>O$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:O862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:O862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Q$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:P862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>P$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:P862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:P862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>R$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Q862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Q$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Q862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Q862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>S$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:R862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>R$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:R862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:R862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>T$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:S862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>S$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:S862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:S862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>U$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:T862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>T$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:T862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:T862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>V$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:U862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>U$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:U862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:U862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>W$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:V862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>V$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:V862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:V862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>X$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:W862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>W$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:W862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:W862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Y$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:X862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>X$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:X862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:X862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>Z$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Y862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Y$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Y862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Y862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AA$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Z862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>Z$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:Z862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:Z862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AB$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AA862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AA$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AA862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AA862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AC$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AB862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AB$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AB862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AB862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AD$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AC862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AC$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AC862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AC862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AE$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AD862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AD$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AD862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AD862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AF$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AE862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AE$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AE862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AE862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AG$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AF862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AF$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AF862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AF862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AH$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AG862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AG$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AG862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AG862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AI$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AH862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AH$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AH862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AH862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AJ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AI862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AI$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AI862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AI862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AK$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AJ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AJ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AL$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AK862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AK$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AK862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AK862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AM$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AL862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AL$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AL862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AL862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AN$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AM862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AM$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AM862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AM862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AO$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AN862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AN$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AN862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AN862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AP$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AO862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AO$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AO862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AO862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AQ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AP862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AP$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AP862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AP862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AR$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AQ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AQ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AS$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AR862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AR$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AR862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AR862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AT$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AS862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AS$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AS862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AS862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AU$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AT862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AT$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AT862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AT862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AV$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AU862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AU$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AU862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AU862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AW$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AV862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AV$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AV862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AV862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AX$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AW862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AW$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AW862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AW862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AY$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AX862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AX$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AX862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AX862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>AZ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AY862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AY$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AY862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AY862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BA$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>AZ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:AZ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BB$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BA862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BA$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BA862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BA862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BC$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BB862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BB$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BB862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BB862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BD$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BC862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BC$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BC862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BC862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BE$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BD862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BD$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BD862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BD862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BF$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BE862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BE$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BE862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BE862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BG$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BF862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BF$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BF862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BF862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BH$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BG862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BG$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BG862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BG862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BI$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BH862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BH$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BH862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BH862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BJ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BI862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BI$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BI862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BI862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BK$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BJ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BJ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BL$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BK862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BK$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BK862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BK862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BM$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BL862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BL$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BL862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BL862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BN$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BM862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BM$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BM862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BM862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BO$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BN862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BN$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BN862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BN862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BP$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BO862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BO$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BO862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BO862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BQ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BP862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BP$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BP862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BP862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BR$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BQ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BQ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BS$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BR862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BR$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BR862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BR862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BT$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BS862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BS$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BS862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BS862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BU$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BT862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BT$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BT862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BT862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BV$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BU862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BU$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BU862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BU862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BW$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BV862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BV$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BV862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BV862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BX$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BW862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BW$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BW862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BW862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BY$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BX862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BX$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BX862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BX862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>BZ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BY862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BY$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BY862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BY862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CA$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BZ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>BZ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:BZ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:BZ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CB$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CA862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CA$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CA862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CA862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CC$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CB862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CB$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CB862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CB862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CD$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CC862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CC$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CC862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CC862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CE$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CD862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CD$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CD862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CD862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CF$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CE862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CE$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CE862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CE862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CG$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CF862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CF$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CF862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CF862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CH$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CG862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CG$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CG862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CG862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CI$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CH862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CH$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CH862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CH862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CJ$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CI862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CI$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CI862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CI862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CK$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CJ862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CJ$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CJ862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CJ862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CL$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CK862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CK$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CK862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CK862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CM$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CL862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CL$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CL862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CL862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CN$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CM862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CM$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CM862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CM862))))","v":0},{"$f":"IF(OFFSET($G852, -$E862, $E862)=\"n/a\",0,IF(OFFSET($G859, -$E862, $E862)=\"SL\",\nIF(OFFSET($G852,-$E862,$E862)+$E862>CO$5,IFERROR((OFFSET($G851,-$E862,$E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CN862)),\nIF(OFFSET($G853,-$E862,$E862)+$E862>CN$5,IFERROR(((OFFSET($G851,-$E862,$E862)-SUM($G862:CN862))*OFFSET($G858, -$E862, $E862)/(OFFSET($G852,-$E862,$E862))),0),OFFSET($G851,-$E862,$E862)-SUM($G862:CN862))))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E875)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E875)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E875)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E875)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E875)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E875)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E875)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E875)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E875)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E875)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E875)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E875)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E875)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E875)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E875)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E875)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E875)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E875)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E875)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E875)","v":0}]
[null,null,null,null,{"$f":"E888+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E889)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>K$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:J889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>J$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:J889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:J889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>L$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:K889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>K$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:K889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:K889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>M$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:L889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>L$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:L889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:L889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>N$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:M889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>M$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:M889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:M889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>O$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:N889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>N$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:N889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:N889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>P$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:O889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>O$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:O889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:O889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Q$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:P889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>P$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:P889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:P889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>R$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Q889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Q$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Q889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Q889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>S$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:R889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>R$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:R889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:R889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>T$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:S889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>S$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:S889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:S889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>U$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:T889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>T$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:T889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:T889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>V$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:U889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>U$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:U889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:U889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>W$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:V889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>V$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:V889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:V889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>X$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:W889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>W$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:W889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:W889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Y$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:X889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>X$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:X889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:X889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>Z$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Y889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Y$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Y889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Y889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AA$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Z889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>Z$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:Z889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:Z889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AB$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AA889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AA$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AA889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AA889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AC$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AB889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AB$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AB889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AB889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AD$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AC889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AC$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AC889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AC889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AE$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AD889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AD$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AD889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AD889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AF$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AE889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AE$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AE889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AE889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AG$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AF889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AF$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AF889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AF889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AH$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AG889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AG$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AG889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AG889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AI$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AH889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AH$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AH889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AH889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AJ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AI889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AI$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AI889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AI889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AK$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AJ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AJ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AL$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AK889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AK$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AK889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AK889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AM$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AL889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AL$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AL889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AL889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AN$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AM889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AM$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AM889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AM889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AO$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AN889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AN$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AN889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AN889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AP$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AO889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AO$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AO889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AO889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AQ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AP889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AP$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AP889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AP889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AR$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AQ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AQ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AS$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AR889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AR$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AR889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AR889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AT$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AS889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AS$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AS889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AS889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AU$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AT889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AT$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AT889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AT889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AV$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AU889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AU$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AU889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AU889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AW$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AV889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AV$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AV889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AV889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AX$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AW889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AW$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AW889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AW889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AY$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AX889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AX$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AX889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AX889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>AZ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AY889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AY$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AY889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AY889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BA$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>AZ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:AZ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BB$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BA889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BA$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BA889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BA889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BC$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BB889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BB$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BB889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BB889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BD$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BC889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BC$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BC889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BC889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BE$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BD889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BD$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BD889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BD889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BF$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BE889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BE$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BE889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BE889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BG$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BF889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BF$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BF889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BF889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BH$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BG889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BG$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BG889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BG889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BI$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BH889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BH$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BH889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BH889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BJ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BI889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BI$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BI889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BI889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BK$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BJ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BJ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BL$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BK889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BK$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BK889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BK889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BM$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BL889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BL$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BL889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BL889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BN$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BM889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BM$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BM889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BM889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BO$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BN889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BN$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BN889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BN889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BP$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BO889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BO$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BO889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BO889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BQ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BP889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BP$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BP889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BP889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BR$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BQ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BQ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BS$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BR889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BR$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BR889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BR889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BT$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BS889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BS$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BS889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BS889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BU$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BT889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BT$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BT889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BT889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BV$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BU889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BU$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BU889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BU889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BW$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BV889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BV$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BV889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BV889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BX$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BW889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BW$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BW889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BW889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BY$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BX889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BX$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BX889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BX889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>BZ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BY889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BY$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BY889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BY889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CA$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BZ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>BZ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:BZ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:BZ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CB$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CA889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CA$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CA889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CA889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CC$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CB889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CB$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CB889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CB889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CD$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CC889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CC$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CC889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CC889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CE$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CD889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CD$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CD889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CD889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CF$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CE889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CE$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CE889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CE889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CG$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CF889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CF$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CF889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CF889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CH$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CG889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CG$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CG889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CG889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CI$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CH889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CH$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CH889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CH889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CJ$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CI889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CI$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CI889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CI889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CK$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CJ889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CJ$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CJ889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CJ889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CL$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CK889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CK$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CK889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CK889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CM$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CL889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CL$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CL889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CL889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CN$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CM889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CM$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CM889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CM889))))","v":0},{"$f":"IF(OFFSET($G879, -$E889, $E889)=\"n/a\",0,IF(OFFSET($G886, -$E889, $E889)=\"SL\",\nIF(OFFSET($G879,-$E889,$E889)+$E889>CO$5,IFERROR((OFFSET($G878,-$E889,$E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CN889)),\nIF(OFFSET($G880,-$E889,$E889)+$E889>CN$5,IFERROR(((OFFSET($G878,-$E889,$E889)-SUM($G889:CN889))*OFFSET($G885, -$E889, $E889)/(OFFSET($G879,-$E889,$E889))),0),OFFSET($G878,-$E889,$E889)-SUM($G889:CN889))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E887)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>I$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:H894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>H$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:H894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:H894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>J$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:I894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>I$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:I894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:I894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>K$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:J894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>J$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:J894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:J894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>L$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:K894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>K$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:K894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:K894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>M$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:L894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>L$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:L894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:L894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>N$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:M894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>M$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:M894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:M894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>O$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:N894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>N$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:N894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:N894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>P$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:O894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>O$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:O894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:O894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Q$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:P894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>P$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:P894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:P894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>R$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Q894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Q$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Q894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Q894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>S$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:R894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>R$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:R894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:R894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>T$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:S894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>S$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:S894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:S894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>U$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:T894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>T$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:T894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:T894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>V$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:U894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>U$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:U894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:U894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>W$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:V894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>V$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:V894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:V894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>X$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:W894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>W$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:W894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:W894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Y$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:X894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>X$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:X894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:X894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>Z$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Y894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Y$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Y894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Y894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AA$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:Z894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>Z$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:Z894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:Z894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AB$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AA894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AA$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AA894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AA894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AC$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AB894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AB$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AB894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AB894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AD$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AC894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AC$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AC894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AC894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AE$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AD894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AD$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AD894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AD894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AF$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AE894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AE$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AE894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AE894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AG$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AF894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AF$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AF894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AF894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AH$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AG894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AG$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AG894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AG894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AI$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AH894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AH$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AH894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AH894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AJ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AI894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AI$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AI894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AI894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AK$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AJ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AJ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AL$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AK894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AK$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AK894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AK894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AM$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AL894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AL$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AL894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AL894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AN$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AM894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AM$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AM894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AM894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AO$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AN894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AN$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AN894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AN894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AP$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AO894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AO$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AO894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AO894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AQ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AP894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AP$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AP894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AP894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AR$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AQ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AQ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AS$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AR894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AR$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AR894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AR894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AT$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AS894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AS$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AS894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AS894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AU$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AT894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AT$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AT894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AT894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AV$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AU894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AU$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AU894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AU894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AW$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AV894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AV$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AV894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AV894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AX$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AW894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AW$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AW894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AW894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AY$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AX894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AX$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AX894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AX894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>AZ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AY894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AY$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AY894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AY894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BA$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>AZ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:AZ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BB$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BA894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BA$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BA894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BA894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BC$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BB894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BB$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BB894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BB894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BD$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BC894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BC$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BC894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BC894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BE$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BD894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BD$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BD894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BD894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BF$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BE894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BE$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BE894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BE894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BG$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BF894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BF$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BF894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BF894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BH$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BG894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BG$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BG894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BG894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BI$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BH894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BH$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BH894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BH894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BJ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BI894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BI$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BI894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BI894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BK$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BJ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BJ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BL$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BK894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BK$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BK894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BK894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BM$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BL894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BL$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BL894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BL894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BN$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BM894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BM$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BM894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BM894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BO$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BN894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BN$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BN894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BN894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BP$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BO894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BO$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BO894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BO894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BQ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BP894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BP$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BP894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BP894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BR$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BQ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BQ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BS$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BR894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BR$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BR894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BR894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BT$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BS894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BS$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BS894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BS894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BU$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BT894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BT$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BT894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BT894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BV$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BU894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BU$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BU894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BU894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BW$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BV894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BV$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BV894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BV894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BX$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BW894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BW$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BW894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BW894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BY$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BX894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BX$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BX894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BX894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>BZ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BY894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BY$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BY894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BY894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CA$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:BZ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>BZ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:BZ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:BZ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CB$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CA894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CA$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CA894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CA894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CC$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CB894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CB$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CB894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CB894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CD$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CC894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CC$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CC894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CC894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CE$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CD894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CD$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CD894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CD894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CF$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CE894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CE$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CE894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CE894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CG$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CF894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CF$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CF894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CF894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CH$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CG894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CG$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CG894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CG894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CI$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CH894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CH$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CH894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CH894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CJ$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CI894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CI$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CI894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CI894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CK$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CJ894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CJ$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CJ894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CJ894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CL$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CK894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CK$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CK894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CK894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CM$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CL894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CL$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CL894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CL894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CN$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CM894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CM$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CM894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CM894))))","v":0},{"$f":"IF(OFFSET($G880, -$E886, $E887)=\"n/a\", 0, IF(OFFSET($G883, -$E886, $E887)=\"SL\",\nIF(OFFSET($G880, -$E886, $E887)+$E887>CO$5, IFERROR((OFFSET($G879, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))), 0), OFFSET($G879, -$E886, $E887)-SUM($G894:CN894)),\nIF(OFFSET($G881, -$E886, $E887)+$E887>CN$5, IFERROR(((OFFSET($G879, -$E886, $E887)-SUM($G894:CN894))*OFFSET($G882, -$E886, $E887)/(OFFSET($G880, -$E886, $E887))),0), OFFSET($G879, -$E886, $E887)-SUM($G894:CN894))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E903)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E903)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E903)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E903)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E903)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E903)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E903)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E903)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E903)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E903)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E903)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E903)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E903)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E903)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E903)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E903)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E903)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E903)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E903)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E903)","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E918)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>L$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:K925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>K$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:K925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:K925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>M$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:L925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>L$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:L925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:L925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>N$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:M925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>M$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:M925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:M925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>O$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:N925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>N$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:N925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:N925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>P$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:O925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>O$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:O925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:O925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Q$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:P925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>P$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:P925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:P925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>R$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Q925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Q$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Q925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Q925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>S$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:R925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>R$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:R925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:R925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>T$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:S925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>S$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:S925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:S925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>U$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:T925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>T$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:T925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:T925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>V$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:U925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>U$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:U925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:U925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>W$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:V925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>V$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:V925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:V925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>X$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:W925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>W$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:W925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:W925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Y$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:X925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>X$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:X925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:X925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>Z$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Y925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Y$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Y925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Y925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AA$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:Z925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>Z$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:Z925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:Z925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AB$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AA925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AA$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AA925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AA925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AC$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AB925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AB$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AB925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AB925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AD$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AC925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AC$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AC925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AC925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AE$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AD925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AD$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AD925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AD925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AF$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AE925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AE$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AE925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AE925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AG$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AF925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AF$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AF925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AF925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AH$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AG925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AG$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AG925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AG925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AI$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AH925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AH$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AH925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AH925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AJ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AI925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AI$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AI925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AI925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AK$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AJ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AJ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AL$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AK925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AK$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AK925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AK925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AM$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AL925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AL$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AL925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AL925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AN$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AM925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AM$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AM925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AM925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AO$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AN925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AN$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AN925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AN925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AP$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AO925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AO$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AO925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AO925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AQ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AP925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AP$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AP925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AP925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AR$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AQ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AQ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AS$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AR925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AR$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AR925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AR925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AT$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AS925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AS$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AS925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AS925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AU$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AT925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AT$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AT925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AT925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AV$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AU925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AU$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AU925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AU925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AW$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AV925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AV$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AV925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AV925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AX$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AW925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AW$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AW925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AW925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AY$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AX925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AX$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AX925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AX925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>AZ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AY925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AY$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AY925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AY925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BA$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>AZ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:AZ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BB$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BA925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BA$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BA925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BA925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BC$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BB925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BB$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BB925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BB925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BD$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BC925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BC$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BC925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BC925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BE$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BD925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BD$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BD925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BD925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BF$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BE925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BE$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BE925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BE925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BG$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BF925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BF$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BF925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BF925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BH$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BG925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BG$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BG925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BG925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BI$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BH925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BH$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BH925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BH925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BJ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BI925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BI$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BI925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BI925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BK$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BJ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BJ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BL$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BK925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BK$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BK925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BK925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BM$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BL925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BL$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BL925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BL925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BN$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BM925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BM$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BM925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BM925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BO$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BN925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BN$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BN925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BN925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BP$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BO925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BO$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BO925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BO925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BQ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BP925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BP$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BP925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BP925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BR$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BQ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BQ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BS$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BR925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BR$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BR925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BR925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BT$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BS925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BS$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BS925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BS925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BU$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BT925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BT$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BT925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BT925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BV$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BU925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BU$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BU925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BU925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BW$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BV925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BV$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BV925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BV925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BX$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BW925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BW$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BW925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BW925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BY$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BX925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BX$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BX925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BX925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>BZ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BY925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BY$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BY925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BY925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CA$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:BZ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>BZ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:BZ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:BZ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CB$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CA925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CA$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CA925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CA925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CC$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CB925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CB$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CB925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CB925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CD$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CC925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CC$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CC925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CC925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CE$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CD925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CD$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CD925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CD925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CF$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CE925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CE$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CE925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CE925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CG$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CF925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CF$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CF925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CF925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CH$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CG925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CG$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CG925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CG925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CI$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CH925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CH$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CH925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CH925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CJ$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CI925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CI$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CI925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CI925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CK$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CJ925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CJ$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CJ925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CJ925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CL$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CK925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CK$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CK925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CK925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CM$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CL925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CL$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CL925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CL925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CN$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CM925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CM$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CM925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CM925))))","v":0},{"$f":"IF(OFFSET($G911, -$E917, $E918)=\"n/a\", 0, IF(OFFSET($G914, -$E917, $E918)=\"SL\",\nIF(OFFSET($G911, -$E917, $E918)+$E918>CO$5, IFERROR((OFFSET($G910, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))), 0), OFFSET($G910, -$E917, $E918)-SUM($G925:CN925)),\nIF(OFFSET($G912, -$E917, $E918)+$E918>CN$5, IFERROR(((OFFSET($G910, -$E917, $E918)-SUM($G925:CN925))*OFFSET($G913, -$E917, $E918)/(OFFSET($G911, -$E917, $E918))),0), OFFSET($G910, -$E917, $E918)-SUM($G925:CN925))))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E944)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>J$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:I951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>I$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:I951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:I951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>K$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:J951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>J$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:J951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:J951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>L$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:K951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>K$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:K951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:K951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>M$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:L951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>L$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:L951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:L951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>N$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:M951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>M$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:M951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:M951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>O$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:N951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>N$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:N951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:N951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>P$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:O951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>O$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:O951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:O951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Q$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:P951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>P$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:P951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:P951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>R$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Q951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Q$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Q951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Q951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>S$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:R951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>R$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:R951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:R951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>T$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:S951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>S$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:S951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:S951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>U$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:T951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>T$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:T951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:T951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>V$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:U951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>U$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:U951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:U951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>W$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:V951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>V$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:V951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:V951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>X$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:W951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>W$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:W951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:W951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Y$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:X951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>X$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:X951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:X951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>Z$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Y951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Y$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Y951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Y951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AA$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:Z951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>Z$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:Z951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:Z951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AB$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AA951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AA$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AA951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AA951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AC$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AB951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AB$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AB951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AB951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AD$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AC951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AC$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AC951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AC951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AE$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AD951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AD$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AD951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AD951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AF$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AE951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AE$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AE951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AE951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AG$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AF951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AF$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AF951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AF951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AH$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AG951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AG$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AG951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AG951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AI$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AH951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AH$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AH951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AH951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AJ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AI951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AI$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AI951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AI951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AK$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AJ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AJ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AL$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AK951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AK$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AK951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AK951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AM$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AL951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AL$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AL951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AL951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AN$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AM951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AM$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AM951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AM951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AO$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AN951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AN$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AN951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AN951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AP$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AO951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AO$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AO951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AO951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AQ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AP951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AP$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AP951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AP951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AR$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AQ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AQ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AS$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AR951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AR$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AR951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AR951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AT$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AS951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AS$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AS951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AS951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AU$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AT951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AT$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AT951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AT951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AV$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AU951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AU$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AU951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AU951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AW$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AV951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AV$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AV951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AV951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AX$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AW951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AW$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AW951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AW951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AY$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AX951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AX$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AX951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AX951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>AZ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AY951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AY$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AY951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AY951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BA$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>AZ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:AZ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BB$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BA951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BA$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BA951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BA951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BC$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BB951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BB$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BB951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BB951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BD$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BC951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BC$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BC951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BC951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BE$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BD951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BD$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BD951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BD951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BF$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BE951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BE$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BE951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BE951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BG$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BF951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BF$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BF951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BF951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BH$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BG951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BG$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BG951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BG951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BI$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BH951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BH$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BH951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BH951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BJ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BI951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BI$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BI951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BI951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BK$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BJ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BJ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BL$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BK951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BK$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BK951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BK951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BM$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BL951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BL$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BL951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BL951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BN$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BM951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BM$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BM951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BM951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BO$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BN951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BN$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BN951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BN951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BP$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BO951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BO$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BO951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BO951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BQ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BP951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BP$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BP951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BP951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BR$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BQ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BQ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BS$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BR951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BR$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BR951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BR951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BT$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BS951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BS$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BS951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BS951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BU$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BT951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BT$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BT951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BT951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BV$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BU951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BU$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BU951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BU951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BW$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BV951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BV$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BV951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BV951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BX$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BW951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BW$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BW951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BW951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BY$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BX951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BX$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BX951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BX951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>BZ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BY951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BY$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BY951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BY951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CA$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:BZ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>BZ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:BZ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:BZ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CB$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CA951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CA$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CA951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CA951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CC$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CB951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CB$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CB951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CB951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CD$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CC951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CC$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CC951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CC951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CE$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CD951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CD$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CD951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CD951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CF$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CE951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CE$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CE951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CE951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CG$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CF951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CF$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CF951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CF951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CH$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CG951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CG$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CG951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CG951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CI$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CH951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CH$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CH951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CH951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CJ$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CI951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CI$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CI951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CI951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CK$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CJ951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CJ$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CJ951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CJ951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CL$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CK951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CK$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CK951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CK951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CM$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CL951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CL$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CL951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CL951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CN$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CM951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CM$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CM951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CM951))))","v":0},{"$f":"IF(OFFSET($G937, -$E943, $E944)=\"n/a\", 0, IF(OFFSET($G940, -$E943, $E944)=\"SL\",\nIF(OFFSET($G937, -$E943, $E944)+$E944>CO$5, IFERROR((OFFSET($G936, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))), 0), OFFSET($G936, -$E943, $E944)-SUM($G951:CN951)),\nIF(OFFSET($G938, -$E943, $E944)+$E944>CN$5, IFERROR(((OFFSET($G936, -$E943, $E944)-SUM($G951:CN951))*OFFSET($G939, -$E943, $E944)/(OFFSET($G937, -$E943, $E944))),0), OFFSET($G936, -$E943, $E944)-SUM($G951:CN951))))","v":0}]
[null,null,null,null,null,{"$f":"F930&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H942:H955)+H934","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R942:R955)+R934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN942:AN955)+AN934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT942:BT955)+BT934","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E959)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E959)=\"\", G967, INDEX('TAB input'!H$446:H$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E959)=\"\", H967, INDEX('TAB input'!I$446:I$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E959)=\"\", I967, INDEX('TAB input'!J$446:J$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E959)=\"\", J967, INDEX('TAB input'!K$446:K$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E959)=\"\", K967, INDEX('TAB input'!L$446:L$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E959)=\"\", L967, INDEX('TAB input'!M$446:M$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E959)=\"\", M967, INDEX('TAB input'!N$446:N$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E959)=\"\", N967, INDEX('TAB input'!O$446:O$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E959)=\"\", O967, INDEX('TAB input'!P$446:P$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E959)=\"\", P967, INDEX('TAB input'!Q$446:Q$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E959)=\"\", Q967, INDEX('TAB input'!R$446:R$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E959)=\"\", R967, INDEX('TAB input'!S$446:S$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E959)=\"\", S967, INDEX('TAB input'!T$446:T$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E959)=\"\", T967, INDEX('TAB input'!U$446:U$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E959)=\"\", U967, INDEX('TAB input'!V$446:V$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E959)=\"\", V967, INDEX('TAB input'!W$446:W$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E959)=\"\", W967, INDEX('TAB input'!X$446:X$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E959)=\"\", X967, INDEX('TAB input'!Y$446:Y$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E959)=\"\", Y967, INDEX('TAB input'!Z$446:Z$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E959)=\"\", Z967, INDEX('TAB input'!AA$446:AA$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E959)=\"\", AA967, INDEX('TAB input'!AB$446:AB$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E959)=\"\", AB967, INDEX('TAB input'!AC$446:AC$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E959)=\"\", AC967, INDEX('TAB input'!AD$446:AD$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E959)=\"\", AD967, INDEX('TAB input'!AE$446:AE$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E959)=\"\", AE967, INDEX('TAB input'!AF$446:AF$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E959)=\"\", AF967, INDEX('TAB input'!AG$446:AG$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E959)=\"\", AG967, INDEX('TAB input'!AH$446:AH$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E959)=\"\", AH967, INDEX('TAB input'!AI$446:AI$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E959)=\"\", AI967, INDEX('TAB input'!AJ$446:AJ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E959)=\"\", AJ967, INDEX('TAB input'!AK$446:AK$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E959)=\"\", AK967, INDEX('TAB input'!AL$446:AL$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E959)=\"\", AL967, INDEX('TAB input'!AM$446:AM$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E959)=\"\", AM967, INDEX('TAB input'!AN$446:AN$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E959)=\"\", AN967, INDEX('TAB input'!AO$446:AO$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E959)=\"\", AO967, INDEX('TAB input'!AP$446:AP$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E959)=\"\", AP967, INDEX('TAB input'!AQ$446:AQ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E959)=\"\", AQ967, INDEX('TAB input'!AR$446:AR$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E959)=\"\", AR967, INDEX('TAB input'!AS$446:AS$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E959)=\"\", AS967, INDEX('TAB input'!AT$446:AT$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E959)=\"\", AT967, INDEX('TAB input'!AU$446:AU$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E959)=\"\", AU967, INDEX('TAB input'!AV$446:AV$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E959)=\"\", AV967, INDEX('TAB input'!AW$446:AW$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E959)=\"\", AW967, INDEX('TAB input'!AX$446:AX$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E959)=\"\", AX967, INDEX('TAB input'!AY$446:AY$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E959)=\"\", AY967, INDEX('TAB input'!AZ$446:AZ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E959)=\"\", AZ967, INDEX('TAB input'!BA$446:BA$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E959)=\"\", BA967, INDEX('TAB input'!BB$446:BB$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E959)=\"\", BB967, INDEX('TAB input'!BC$446:BC$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E959)=\"\", BC967, INDEX('TAB input'!BD$446:BD$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E959)=\"\", BD967, INDEX('TAB input'!BE$446:BE$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E959)=\"\", BE967, INDEX('TAB input'!BF$446:BF$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E959)=\"\", BF967, INDEX('TAB input'!BG$446:BG$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E959)=\"\", BG967, INDEX('TAB input'!BH$446:BH$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E959)=\"\", BH967, INDEX('TAB input'!BI$446:BI$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E959)=\"\", BI967, INDEX('TAB input'!BJ$446:BJ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E959)=\"\", BJ967, INDEX('TAB input'!BK$446:BK$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E959)=\"\", BK967, INDEX('TAB input'!BL$446:BL$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E959)=\"\", BL967, INDEX('TAB input'!BM$446:BM$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E959)=\"\", BM967, INDEX('TAB input'!BN$446:BN$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E959)=\"\", BN967, INDEX('TAB input'!BO$446:BO$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E959)=\"\", BO967, INDEX('TAB input'!BP$446:BP$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E959)=\"\", BP967, INDEX('TAB input'!BQ$446:BQ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E959)=\"\", BQ967, INDEX('TAB input'!BR$446:BR$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E959)=\"\", BR967, INDEX('TAB input'!BS$446:BS$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E959)=\"\", BS967, INDEX('TAB input'!BT$446:BT$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E959)=\"\", BT967, INDEX('TAB input'!BU$446:BU$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E959)=\"\", BU967, INDEX('TAB input'!BV$446:BV$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E959)=\"\", BV967, INDEX('TAB input'!BW$446:BW$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E959)=\"\", BW967, INDEX('TAB input'!BX$446:BX$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E959)=\"\", BX967, INDEX('TAB input'!BY$446:BY$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E959)=\"\", BY967, INDEX('TAB input'!BZ$446:BZ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E959)=\"\", BZ967, INDEX('TAB input'!CA$446:CA$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E959)=\"\", CA967, INDEX('TAB input'!CB$446:CB$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E959)=\"\", CB967, INDEX('TAB input'!CC$446:CC$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E959)=\"\", CC967, INDEX('TAB input'!CD$446:CD$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E959)=\"\", CD967, INDEX('TAB input'!CE$446:CE$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E959)=\"\", CE967, INDEX('TAB input'!CF$446:CF$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E959)=\"\", CF967, INDEX('TAB input'!CG$446:CG$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E959)=\"\", CG967, INDEX('TAB input'!CH$446:CH$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E959)=\"\", CH967, INDEX('TAB input'!CI$446:CI$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E959)=\"\", CI967, INDEX('TAB input'!CJ$446:CJ$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E959)=\"\", CJ967, INDEX('TAB input'!CK$446:CK$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E959)=\"\", CK967, INDEX('TAB input'!CL$446:CL$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E959)=\"\", CL967, INDEX('TAB input'!CM$446:CM$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E959)=\"\", CM967, INDEX('TAB input'!CN$446:CN$495, $E959))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E959)=\"\", CN967, INDEX('TAB input'!CO$446:CO$495, $E959))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E975)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>M$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:L982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>L$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:L982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:L982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>N$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:M982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>M$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:M982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:M982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>O$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:N982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>N$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:N982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:N982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>P$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:O982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>O$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:O982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:O982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Q$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:P982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>P$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:P982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:P982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>R$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Q982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Q$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Q982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Q982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>S$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:R982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>R$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:R982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:R982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>T$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:S982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>S$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:S982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:S982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>U$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:T982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>T$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:T982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:T982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>V$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:U982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>U$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:U982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:U982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>W$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:V982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>V$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:V982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:V982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>X$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:W982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>W$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:W982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:W982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Y$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:X982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>X$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:X982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:X982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>Z$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Y982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Y$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Y982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Y982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AA$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:Z982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>Z$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:Z982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:Z982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AB$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AA982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AA$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AA982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AA982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AC$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AB982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AB$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AB982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AB982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AD$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AC982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AC$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AC982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AC982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AE$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AD982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AD$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AD982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AD982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AF$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AE982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AE$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AE982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AE982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AG$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AF982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AF$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AF982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AF982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AH$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AG982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AG$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AG982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AG982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AI$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AH982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AH$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AH982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AH982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AJ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AI982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AI$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AI982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AI982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AK$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AJ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AJ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AL$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AK982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AK$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AK982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AK982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AM$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AL982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AL$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AL982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AL982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AN$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AM982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AM$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AM982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AM982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AO$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AN982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AN$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AN982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AN982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AP$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AO982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AO$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AO982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AO982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AQ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AP982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AP$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AP982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AP982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AR$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AQ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AQ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AS$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AR982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AR$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AR982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AR982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AT$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AS982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AS$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AS982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AS982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AU$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AT982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AT$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AT982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AT982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AV$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AU982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AU$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AU982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AU982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AW$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AV982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AV$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AV982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AV982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AX$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AW982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AW$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AW982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AW982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AY$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AX982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AX$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AX982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AX982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>AZ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AY982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AY$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AY982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AY982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BA$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>AZ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:AZ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BB$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BA982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BA$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BA982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BA982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BC$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BB982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BB$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BB982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BB982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BD$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BC982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BC$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BC982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BC982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BE$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BD982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BD$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BD982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BD982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BF$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BE982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BE$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BE982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BE982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BG$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BF982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BF$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BF982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BF982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BH$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BG982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BG$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BG982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BG982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BI$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BH982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BH$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BH982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BH982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BJ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BI982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BI$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BI982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BI982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BK$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BJ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BJ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BL$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BK982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BK$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BK982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BK982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BM$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BL982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BL$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BL982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BL982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BN$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BM982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BM$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BM982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BM982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BO$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BN982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BN$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BN982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BN982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BP$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BO982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BO$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BO982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BO982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BQ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BP982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BP$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BP982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BP982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BR$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BQ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BQ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BS$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BR982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BR$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BR982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BR982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BT$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BS982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BS$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BS982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BS982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BU$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BT982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BT$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BT982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BT982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BV$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BU982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BU$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BU982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BU982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BW$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BV982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BV$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BV982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BV982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BX$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BW982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BW$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BW982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BW982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BY$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BX982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BX$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BX982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BX982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>BZ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BY982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BY$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BY982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BY982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CA$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:BZ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>BZ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:BZ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:BZ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CB$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CA982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CA$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CA982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CA982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CC$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CB982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CB$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CB982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CB982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CD$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CC982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CC$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CC982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CC982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CE$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CD982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CD$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CD982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CD982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CF$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CE982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CE$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CE982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CE982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CG$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CF982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CF$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CF982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CF982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CH$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CG982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CG$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CG982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CG982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CI$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CH982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CH$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CH982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CH982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CJ$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CI982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CI$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CI982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CI982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CK$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CJ982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CJ$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CJ982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CJ982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CL$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CK982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CK$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CK982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CK982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CM$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CL982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CL$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CL982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CL982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CN$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CM982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CM$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CM982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CM982))))","v":0},{"$f":"IF(OFFSET($G968, -$E974, $E975)=\"n/a\", 0, IF(OFFSET($G971, -$E974, $E975)=\"SL\",\nIF(OFFSET($G968, -$E974, $E975)+$E975>CO$5, IFERROR((OFFSET($G967, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))), 0), OFFSET($G967, -$E974, $E975)-SUM($G982:CN982)),\nIF(OFFSET($G969, -$E974, $E975)+$E975>CN$5, IFERROR(((OFFSET($G967, -$E974, $E975)-SUM($G982:CN982))*OFFSET($G970, -$E974, $E975)/(OFFSET($G968, -$E974, $E975))),0), OFFSET($G967, -$E974, $E975)-SUM($G982:CN982))))","v":0}]
[null,null,null,null,{"$f":"E959+1","v":36},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E987)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E987)-INDEX('TAB input'!H$72:H$121, $E987)-INDEX('TAB input'!H$126:H$175, $E987)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E987)-INDEX('TAB input'!I$72:I$121, $E987)-INDEX('TAB input'!I$126:I$175, $E987)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E987)-INDEX('TAB input'!J$72:J$121, $E987)-INDEX('TAB input'!J$126:J$175, $E987)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E987)-INDEX('TAB input'!K$72:K$121, $E987)-INDEX('TAB input'!K$126:K$175, $E987)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E987)-INDEX('TAB input'!L$72:L$121, $E987)-INDEX('TAB input'!L$126:L$175, $E987)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E987)-INDEX('TAB input'!M$72:M$121, $E987)-INDEX('TAB input'!M$126:M$175, $E987)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E987)-INDEX('TAB input'!N$72:N$121, $E987)-INDEX('TAB input'!N$126:N$175, $E987)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E987)-INDEX('TAB input'!O$72:O$121, $E987)-INDEX('TAB input'!O$126:O$175, $E987)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E987)-INDEX('TAB input'!P$72:P$121, $E987)-INDEX('TAB input'!P$126:P$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E987)-INDEX('TAB input'!Q$72:Q$121, $E987)-INDEX('TAB input'!Q$126:Q$175, $E987)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E987)-INDEX('TAB input'!R$72:R$121, $E987)-INDEX('TAB input'!R$126:R$175, $E987)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E987)-INDEX('TAB input'!S$72:S$121, $E987)-INDEX('TAB input'!S$126:S$175, $E987)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E987)-INDEX('TAB input'!T$72:T$121, $E987)-INDEX('TAB input'!T$126:T$175, $E987)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E987)-INDEX('TAB input'!U$72:U$121, $E987)-INDEX('TAB input'!U$126:U$175, $E987)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E987)-INDEX('TAB input'!V$72:V$121, $E987)-INDEX('TAB input'!V$126:V$175, $E987)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E987)-INDEX('TAB input'!W$72:W$121, $E987)-INDEX('TAB input'!W$126:W$175, $E987)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E987)-INDEX('TAB input'!X$72:X$121, $E987)-INDEX('TAB input'!X$126:X$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E987)-INDEX('TAB input'!Y$72:Y$121, $E987)-INDEX('TAB input'!Y$126:Y$175, $E987)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E987)-INDEX('TAB input'!Z$72:Z$121, $E987)-INDEX('TAB input'!Z$126:Z$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E987)-INDEX('TAB input'!AA$72:AA$121, $E987)-INDEX('TAB input'!AA$126:AA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E987)-INDEX('TAB input'!AB$72:AB$121, $E987)-INDEX('TAB input'!AB$126:AB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E987)-INDEX('TAB input'!AC$72:AC$121, $E987)-INDEX('TAB input'!AC$126:AC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E987)-INDEX('TAB input'!AD$72:AD$121, $E987)-INDEX('TAB input'!AD$126:AD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E987)-INDEX('TAB input'!AE$72:AE$121, $E987)-INDEX('TAB input'!AE$126:AE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E987)-INDEX('TAB input'!AF$72:AF$121, $E987)-INDEX('TAB input'!AF$126:AF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E987)-INDEX('TAB input'!AG$72:AG$121, $E987)-INDEX('TAB input'!AG$126:AG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E987)-INDEX('TAB input'!AH$72:AH$121, $E987)-INDEX('TAB input'!AH$126:AH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E987)-INDEX('TAB input'!AI$72:AI$121, $E987)-INDEX('TAB input'!AI$126:AI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E987)-INDEX('TAB input'!AJ$72:AJ$121, $E987)-INDEX('TAB input'!AJ$126:AJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E987)-INDEX('TAB input'!AK$72:AK$121, $E987)-INDEX('TAB input'!AK$126:AK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E987)-INDEX('TAB input'!AL$72:AL$121, $E987)-INDEX('TAB input'!AL$126:AL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E987)-INDEX('TAB input'!AM$72:AM$121, $E987)-INDEX('TAB input'!AM$126:AM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E987)-INDEX('TAB input'!AN$72:AN$121, $E987)-INDEX('TAB input'!AN$126:AN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E987)-INDEX('TAB input'!AO$72:AO$121, $E987)-INDEX('TAB input'!AO$126:AO$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E987)-INDEX('TAB input'!AP$72:AP$121, $E987)-INDEX('TAB input'!AP$126:AP$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E987)-INDEX('TAB input'!AQ$72:AQ$121, $E987)-INDEX('TAB input'!AQ$126:AQ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E987)-INDEX('TAB input'!AR$72:AR$121, $E987)-INDEX('TAB input'!AR$126:AR$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E987)-INDEX('TAB input'!AS$72:AS$121, $E987)-INDEX('TAB input'!AS$126:AS$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E987)-INDEX('TAB input'!AT$72:AT$121, $E987)-INDEX('TAB input'!AT$126:AT$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E987)-INDEX('TAB input'!AU$72:AU$121, $E987)-INDEX('TAB input'!AU$126:AU$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E987)-INDEX('TAB input'!AV$72:AV$121, $E987)-INDEX('TAB input'!AV$126:AV$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E987)-INDEX('TAB input'!AW$72:AW$121, $E987)-INDEX('TAB input'!AW$126:AW$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E987)-INDEX('TAB input'!AX$72:AX$121, $E987)-INDEX('TAB input'!AX$126:AX$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E987)-INDEX('TAB input'!AY$72:AY$121, $E987)-INDEX('TAB input'!AY$126:AY$175, $E987)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E987)-INDEX('TAB input'!AZ$72:AZ$121, $E987)-INDEX('TAB input'!AZ$126:AZ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E987)-INDEX('TAB input'!BA$72:BA$121, $E987)-INDEX('TAB input'!BA$126:BA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E987)-INDEX('TAB input'!BB$72:BB$121, $E987)-INDEX('TAB input'!BB$126:BB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E987)-INDEX('TAB input'!BC$72:BC$121, $E987)-INDEX('TAB input'!BC$126:BC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E987)-INDEX('TAB input'!BD$72:BD$121, $E987)-INDEX('TAB input'!BD$126:BD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E987)-INDEX('TAB input'!BE$72:BE$121, $E987)-INDEX('TAB input'!BE$126:BE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E987)-INDEX('TAB input'!BF$72:BF$121, $E987)-INDEX('TAB input'!BF$126:BF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E987)-INDEX('TAB input'!BG$72:BG$121, $E987)-INDEX('TAB input'!BG$126:BG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E987)-INDEX('TAB input'!BH$72:BH$121, $E987)-INDEX('TAB input'!BH$126:BH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E987)-INDEX('TAB input'!BI$72:BI$121, $E987)-INDEX('TAB input'!BI$126:BI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E987)-INDEX('TAB input'!BJ$72:BJ$121, $E987)-INDEX('TAB input'!BJ$126:BJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E987)-INDEX('TAB input'!BK$72:BK$121, $E987)-INDEX('TAB input'!BK$126:BK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E987)-INDEX('TAB input'!BL$72:BL$121, $E987)-INDEX('TAB input'!BL$126:BL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E987)-INDEX('TAB input'!BM$72:BM$121, $E987)-INDEX('TAB input'!BM$126:BM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E987)-INDEX('TAB input'!BN$72:BN$121, $E987)-INDEX('TAB input'!BN$126:BN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E987)-INDEX('TAB input'!BO$72:BO$121, $E987)-INDEX('TAB input'!BO$126:BO$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E987)-INDEX('TAB input'!BP$72:BP$121, $E987)-INDEX('TAB input'!BP$126:BP$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E987)-INDEX('TAB input'!BQ$72:BQ$121, $E987)-INDEX('TAB input'!BQ$126:BQ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E987)-INDEX('TAB input'!BR$72:BR$121, $E987)-INDEX('TAB input'!BR$126:BR$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E987)-INDEX('TAB input'!BS$72:BS$121, $E987)-INDEX('TAB input'!BS$126:BS$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E987)-INDEX('TAB input'!BT$72:BT$121, $E987)-INDEX('TAB input'!BT$126:BT$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E987)-INDEX('TAB input'!BU$72:BU$121, $E987)-INDEX('TAB input'!BU$126:BU$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E987)-INDEX('TAB input'!BV$72:BV$121, $E987)-INDEX('TAB input'!BV$126:BV$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E987)-INDEX('TAB input'!BW$72:BW$121, $E987)-INDEX('TAB input'!BW$126:BW$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E987)-INDEX('TAB input'!BX$72:BX$121, $E987)-INDEX('TAB input'!BX$126:BX$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E987)-INDEX('TAB input'!BY$72:BY$121, $E987)-INDEX('TAB input'!BY$126:BY$175, $E987)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E987)-INDEX('TAB input'!BZ$72:BZ$121, $E987)-INDEX('TAB input'!BZ$126:BZ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E987)-INDEX('TAB input'!CA$72:CA$121, $E987)-INDEX('TAB input'!CA$126:CA$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E987)-INDEX('TAB input'!CB$72:CB$121, $E987)-INDEX('TAB input'!CB$126:CB$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E987)-INDEX('TAB input'!CC$72:CC$121, $E987)-INDEX('TAB input'!CC$126:CC$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E987)-INDEX('TAB input'!CD$72:CD$121, $E987)-INDEX('TAB input'!CD$126:CD$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E987)-INDEX('TAB input'!CE$72:CE$121, $E987)-INDEX('TAB input'!CE$126:CE$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E987)-INDEX('TAB input'!CF$72:CF$121, $E987)-INDEX('TAB input'!CF$126:CF$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E987)-INDEX('TAB input'!CG$72:CG$121, $E987)-INDEX('TAB input'!CG$126:CG$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E987)-INDEX('TAB input'!CH$72:CH$121, $E987)-INDEX('TAB input'!CH$126:CH$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E987)-INDEX('TAB input'!CI$72:CI$121, $E987)-INDEX('TAB input'!CI$126:CI$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E987)-INDEX('TAB input'!CJ$72:CJ$121, $E987)-INDEX('TAB input'!CJ$126:CJ$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E987)-INDEX('TAB input'!CK$72:CK$121, $E987)-INDEX('TAB input'!CK$126:CK$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E987)-INDEX('TAB input'!CL$72:CL$121, $E987)-INDEX('TAB input'!CL$126:CL$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E987)-INDEX('TAB input'!CM$72:CM$121, $E987)-INDEX('TAB input'!CM$126:CM$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E987)-INDEX('TAB input'!CN$72:CN$121, $E987)-INDEX('TAB input'!CN$126:CN$175, $E987)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E987)-INDEX('TAB input'!CO$72:CO$121, $E987)-INDEX('TAB input'!CO$126:CO$175, $E987)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>H$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:G998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>G$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:G998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:G998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>I$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:H998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>H$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:H998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:H998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>J$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:I998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>I$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:I998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:I998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>K$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:J998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>J$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:J998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:J998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>L$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:K998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>K$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:K998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:K998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>M$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:L998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>L$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:L998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:L998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>N$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:M998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>M$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:M998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:M998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>O$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:N998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>N$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:N998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:N998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>P$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:O998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>O$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:O998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:O998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Q$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:P998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>P$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:P998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:P998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>R$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Q998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Q$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Q998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Q998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>S$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:R998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>R$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:R998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:R998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>T$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:S998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>S$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:S998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:S998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>U$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:T998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>T$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:T998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:T998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>V$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:U998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>U$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:U998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:U998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>W$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:V998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>V$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:V998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:V998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>X$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:W998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>W$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:W998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:W998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Y$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:X998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>X$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:X998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:X998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>Z$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Y998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Y$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Y998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Y998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AA$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Z998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>Z$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:Z998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:Z998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AB$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AA998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AA$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AA998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AA998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AC$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AB998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AB$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AB998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AB998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AD$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AC998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AC$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AC998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AC998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AE$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AD998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AD$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AD998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AD998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AF$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AE998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AE$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AE998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AE998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AG$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AF998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AF$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AF998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AF998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AH$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AG998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AG$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AG998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AG998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AI$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AH998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AH$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AH998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AH998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AJ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AI998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AI$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AI998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AI998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AK$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AJ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AJ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AL$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AK998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AK$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AK998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AK998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AM$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AL998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AL$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AL998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AL998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AN$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AM998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AM$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AM998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AM998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AO$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AN998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AN$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AN998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AN998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AP$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AO998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AO$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AO998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AO998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AQ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AP998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AP$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AP998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AP998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AR$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AQ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AQ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AS$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AR998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AR$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AR998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AR998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AT$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AS998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AS$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AS998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AS998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AU$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AT998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AT$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AT998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AT998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AV$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AU998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AU$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AU998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AU998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AW$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AV998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AV$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AV998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AV998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AX$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AW998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AW$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AW998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AW998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AY$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AX998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AX$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AX998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AX998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>AZ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AY998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AY$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AY998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AY998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BA$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>AZ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:AZ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BB$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BA998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BA$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BA998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BA998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BC$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BB998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BB$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BB998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BB998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BD$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BC998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BC$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BC998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BC998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BE$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BD998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BD$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BD998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BD998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BF$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BE998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BE$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BE998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BE998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BG$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BF998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BF$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BF998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BF998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BH$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BG998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BG$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BG998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BG998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BI$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BH998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BH$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BH998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BH998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BJ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BI998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BI$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BI998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BI998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BK$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BJ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BJ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BL$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BK998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BK$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BK998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BK998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BM$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BL998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BL$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BL998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BL998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BN$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BM998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BM$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BM998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BM998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BO$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BN998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BN$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BN998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BN998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BP$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BO998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BO$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BO998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BO998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BQ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BP998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BP$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BP998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BP998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BR$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BQ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BQ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BS$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BR998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BR$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BR998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BR998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BT$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BS998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BS$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BS998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BS998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BU$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BT998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BT$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BT998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BT998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BV$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BU998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BU$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BU998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BU998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BW$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BV998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BV$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BV998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BV998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BX$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BW998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BW$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BW998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BW998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BY$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BX998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BX$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BX998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BX998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>BZ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BY998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BY$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BY998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BY998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CA$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BZ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>BZ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:BZ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:BZ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CB$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CA998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CA$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CA998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CA998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CC$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CB998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CB$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CB998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CB998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CD$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CC998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CC$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CC998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CC998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CE$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CD998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CD$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CD998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CD998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CF$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CE998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CE$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CE998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CE998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CG$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CF998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CF$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CF998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CF998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CH$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CG998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CG$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CG998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CG998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CI$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CH998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CH$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CH998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CH998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CJ$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CI998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CI$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CI998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CI998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CK$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CJ998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CJ$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CJ998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CJ998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CL$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CK998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CK$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CK998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CK998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CM$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CL998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CL$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CL998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CL998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CN$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CM998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CM$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CM998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CM998))))","v":0},{"$f":"IF(OFFSET($G988, -$E998, $E998)=\"n/a\",0,IF(OFFSET($G995, -$E998, $E998)=\"SL\",\nIF(OFFSET($G988,-$E998,$E998)+$E998>CO$5,IFERROR((OFFSET($G987,-$E998,$E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CN998)),\nIF(OFFSET($G988,-$E998,$E998)+$E998>CN$5,IFERROR(((OFFSET($G987,-$E998,$E998)-SUM($G998:CN998))*OFFSET($G994, -$E998, $E998)/(OFFSET($G988,-$E998,$E998))),0),OFFSET($G987,-$E998,$E998)-SUM($G998:CN998))))","v":0}]
[]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E1015)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E1015)","v":0}]
[null,null,null,null,{"$f":"E1028+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1029)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>K$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>J$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:J1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>L$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>K$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:K1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>M$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>L$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:L1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>N$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>M$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:M1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>O$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>N$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:N1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>P$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>O$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:O1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Q$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>P$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:P1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>R$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Q$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Q1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>S$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>R$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:R1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>T$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>S$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:S1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>U$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>T$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:T1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>V$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>U$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:U1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>W$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>V$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:V1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>X$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>W$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:W1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Y$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>X$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:X1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>Z$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Y$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Y1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AA$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>Z$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:Z1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AB$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AA$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AA1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AC$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AB$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AB1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AD$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AC$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AC1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AE$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AD$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AD1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AF$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AE$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AE1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AG$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AF$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AF1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AH$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AG$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AG1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AI$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AH$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AH1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AJ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AI$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AI1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AK$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AJ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AJ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AL$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AK$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AK1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AM$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AL$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AL1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AN$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AM$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AM1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AO$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AN$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AN1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AP$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AO$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AO1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AQ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AP$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AP1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AR$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AQ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AQ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AS$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AR$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AR1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AT$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AS$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AS1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AU$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AT$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AT1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AV$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AU$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AU1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AW$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AV$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AV1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AX$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AW$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AW1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AY$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AX$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AX1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>AZ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AY$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AY1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BA$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>AZ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:AZ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BB$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BA$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BA1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BC$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BB$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BB1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BD$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BC$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BC1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BE$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BD$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BD1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BF$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BE$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BE1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BG$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BF$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BF1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BH$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BG$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BG1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BI$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BH$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BH1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BJ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BI$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BI1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BK$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BJ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BJ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BL$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BK$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BK1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BM$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BL$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BL1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BN$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BM$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BM1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BO$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BN$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BN1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BP$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BO$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BO1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BQ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BP$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BP1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BR$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BQ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BQ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BS$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BR$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BR1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BT$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BS$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BS1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BU$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BT$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BT1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BV$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BU1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BU$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BU1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BU1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BW$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BV1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BV$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BV1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BV1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BX$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BW1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BW$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BW1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BW1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BY$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BX1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BX$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BX1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BX1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>BZ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BY1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BY$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BY1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BY1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CA$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BZ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>BZ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BZ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:BZ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CB$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CA1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CA$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CA1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CA1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CC$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CB1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CB$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CB1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CB1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CD$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CC1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CC$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CC1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CC1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CE$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CD1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CD$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CD1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CD1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CF$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CE1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CE$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CE1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CE1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CG$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CF1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CF$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CF1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CF1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CH$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CG1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CG$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CG1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CG1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CI$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CH1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CH$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CH1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CH1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CJ$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CI1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CI$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CI1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CI1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CK$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CJ1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CJ$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CJ1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CJ1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CL$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CK1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CK$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CK1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CK1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CM$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CL1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CL$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CL1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CL1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CN$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CM1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CM$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CM1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CM1029))))","v":0},{"$f":"IF(OFFSET($G1019, -$E1029, $E1029)=\"n/a\",0,IF(OFFSET($G1026, -$E1029, $E1029)=\"SL\",\nIF(OFFSET($G1019,-$E1029,$E1029)+$E1029>CO$5,IFERROR((OFFSET($G1018,-$E1029,$E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CN1029)),\nIF(OFFSET($G1020,-$E1029,$E1029)+$E1029>CN$5,IFERROR(((OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CN1029))*OFFSET($G1025, -$E1029, $E1029)/(OFFSET($G1019,-$E1029,$E1029))),0),OFFSET($G1018,-$E1029,$E1029)-SUM($G1029:CN1029))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1027)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>I$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>H$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:H1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>J$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>I$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:I1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>K$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>J$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:J1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>L$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>K$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:K1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>M$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>L$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:L1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>N$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>M$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:M1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>O$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>N$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:N1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>P$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>O$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:O1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Q$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>P$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:P1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>R$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Q$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Q1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>S$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>R$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:R1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>T$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>S$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:S1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>U$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>T$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:T1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>V$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>U$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:U1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>W$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>V$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:V1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>X$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>W$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:W1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Y$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>X$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:X1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>Z$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Y$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Y1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AA$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>Z$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:Z1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AB$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AA$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AA1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AC$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AB$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AB1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AD$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AC$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AC1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AE$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AD$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AD1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AF$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AE$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AE1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AG$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AF$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AF1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AH$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AG$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AG1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AI$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AH$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AH1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AJ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AI$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AI1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AK$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AJ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AJ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AL$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AK$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AK1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AM$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AL$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AL1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AN$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AM$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AM1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AO$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AN$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AN1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AP$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AO$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AO1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AQ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AP$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AP1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AR$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AQ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AQ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AS$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AR$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AR1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AT$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AS$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AS1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AU$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AT$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AT1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AV$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AU$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AU1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AW$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AV$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AV1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AX$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AW$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AW1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AY$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AX$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AX1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>AZ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AY$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AY1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BA$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>AZ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:AZ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BB$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BA$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BA1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BC$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BB$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BB1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BD$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BC$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BC1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BE$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BD$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BD1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BF$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BE$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BE1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BG$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BF$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BF1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BH$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BG$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BG1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BI$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BH$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BH1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BJ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BI$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BI1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BK$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BJ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BJ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BL$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BK$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BK1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BM$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BL$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BL1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BN$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BM$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BM1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BO$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BN$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BN1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BP$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BO$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BO1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BQ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BP$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BP1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BR$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BQ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BQ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BS$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BR$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BR1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BT$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BS$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BS1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BU$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BT$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BT1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BV$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BU1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BU$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BU1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BU1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BW$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BV1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BV$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BV1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BV1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BX$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BW1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BW$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BW1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BW1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BY$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BX1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BX$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BX1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BX1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>BZ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BY1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BY$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BY1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BY1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CA$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BZ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>BZ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BZ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:BZ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CB$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CA1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CA$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CA1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CA1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CC$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CB1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CB$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CB1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CB1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CD$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CC1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CC$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CC1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CC1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CE$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CD1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CD$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CD1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CD1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CF$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CE1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CE$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CE1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CE1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CG$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CF1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CF$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CF1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CF1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CH$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CG1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CG$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CG1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CG1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CI$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CH1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CH$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CH1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CH1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CJ$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CI1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CI$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CI1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CI1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CK$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CJ1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CJ$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CJ1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CJ1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CL$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CK1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CK$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CK1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CK1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CM$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CL1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CL$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CL1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CL1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CN$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CM1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CM$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CM1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CM1034))))","v":0},{"$f":"IF(OFFSET($G1020, -$E1026, $E1027)=\"n/a\", 0, IF(OFFSET($G1023, -$E1026, $E1027)=\"SL\",\nIF(OFFSET($G1020, -$E1026, $E1027)+$E1027>CO$5, IFERROR((OFFSET($G1019, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))), 0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CN1034)),\nIF(OFFSET($G1021, -$E1026, $E1027)+$E1027>CN$5, IFERROR(((OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CN1034))*OFFSET($G1022, -$E1026, $E1027)/(OFFSET($G1020, -$E1026, $E1027))),0), OFFSET($G1019, -$E1026, $E1027)-SUM($G1034:CN1034))))","v":0}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1043)=0, G1045, INDEX('TAB input'!H$233:H$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1043)=0, H1045, INDEX('TAB input'!I$233:I$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1043)=0, I1045, INDEX('TAB input'!J$233:J$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1043)=0, J1045, INDEX('TAB input'!K$233:K$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1043)=0, K1045, INDEX('TAB input'!L$233:L$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1043)=0, L1045, INDEX('TAB input'!M$233:M$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1043)=0, M1045, INDEX('TAB input'!N$233:N$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1043)=0, N1045, INDEX('TAB input'!O$233:O$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1043)=0, O1045, INDEX('TAB input'!P$233:P$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1043)=0, P1045, INDEX('TAB input'!Q$233:Q$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1043)=0, Q1045, INDEX('TAB input'!R$233:R$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1043)=0, R1045, INDEX('TAB input'!S$233:S$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1043)=0, S1045, INDEX('TAB input'!T$233:T$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1043)=0, T1045, INDEX('TAB input'!U$233:U$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1043)=0, U1045, INDEX('TAB input'!V$233:V$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1043)=0, V1045, INDEX('TAB input'!W$233:W$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1043)=0, W1045, INDEX('TAB input'!X$233:X$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1043)=0, X1045, INDEX('TAB input'!Y$233:Y$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1043)=0, Y1045, INDEX('TAB input'!Z$233:Z$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1043)=0, Z1045, INDEX('TAB input'!AA$233:AA$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1043)=0, AA1045, INDEX('TAB input'!AB$233:AB$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1043)=0, AB1045, INDEX('TAB input'!AC$233:AC$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1043)=0, AC1045, INDEX('TAB input'!AD$233:AD$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1043)=0, AD1045, INDEX('TAB input'!AE$233:AE$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1043)=0, AE1045, INDEX('TAB input'!AF$233:AF$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1043)=0, AF1045, INDEX('TAB input'!AG$233:AG$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1043)=0, AG1045, INDEX('TAB input'!AH$233:AH$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1043)=0, AH1045, INDEX('TAB input'!AI$233:AI$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1043)=0, AI1045, INDEX('TAB input'!AJ$233:AJ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1043)=0, AJ1045, INDEX('TAB input'!AK$233:AK$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1043)=0, AK1045, INDEX('TAB input'!AL$233:AL$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1043)=0, AL1045, INDEX('TAB input'!AM$233:AM$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1043)=0, AM1045, INDEX('TAB input'!AN$233:AN$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1043)=0, AN1045, INDEX('TAB input'!AO$233:AO$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1043)=0, AO1045, INDEX('TAB input'!AP$233:AP$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1043)=0, AP1045, INDEX('TAB input'!AQ$233:AQ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1043)=0, AQ1045, INDEX('TAB input'!AR$233:AR$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1043)=0, AR1045, INDEX('TAB input'!AS$233:AS$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1043)=0, AS1045, INDEX('TAB input'!AT$233:AT$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1043)=0, AT1045, INDEX('TAB input'!AU$233:AU$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1043)=0, AU1045, INDEX('TAB input'!AV$233:AV$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1043)=0, AV1045, INDEX('TAB input'!AW$233:AW$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1043)=0, AW1045, INDEX('TAB input'!AX$233:AX$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1043)=0, AX1045, INDEX('TAB input'!AY$233:AY$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1043)=0, AY1045, INDEX('TAB input'!AZ$233:AZ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1043)=0, AZ1045, INDEX('TAB input'!BA$233:BA$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1043)=0, BA1045, INDEX('TAB input'!BB$233:BB$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1043)=0, BB1045, INDEX('TAB input'!BC$233:BC$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1043)=0, BC1045, INDEX('TAB input'!BD$233:BD$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1043)=0, BD1045, INDEX('TAB input'!BE$233:BE$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1043)=0, BE1045, INDEX('TAB input'!BF$233:BF$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1043)=0, BF1045, INDEX('TAB input'!BG$233:BG$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1043)=0, BG1045, INDEX('TAB input'!BH$233:BH$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1043)=0, BH1045, INDEX('TAB input'!BI$233:BI$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1043)=0, BI1045, INDEX('TAB input'!BJ$233:BJ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1043)=0, BJ1045, INDEX('TAB input'!BK$233:BK$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1043)=0, BK1045, INDEX('TAB input'!BL$233:BL$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1043)=0, BL1045, INDEX('TAB input'!BM$233:BM$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1043)=0, BM1045, INDEX('TAB input'!BN$233:BN$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1043)=0, BN1045, INDEX('TAB input'!BO$233:BO$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1043)=0, BO1045, INDEX('TAB input'!BP$233:BP$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1043)=0, BP1045, INDEX('TAB input'!BQ$233:BQ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1043)=0, BQ1045, INDEX('TAB input'!BR$233:BR$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1043)=0, BR1045, INDEX('TAB input'!BS$233:BS$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1043)=0, BS1045, INDEX('TAB input'!BT$233:BT$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1043)=0, BT1045, INDEX('TAB input'!BU$233:BU$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1043)=0, BU1045, INDEX('TAB input'!BV$233:BV$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1043)=0, BV1045, INDEX('TAB input'!BW$233:BW$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1043)=0, BW1045, INDEX('TAB input'!BX$233:BX$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1043)=0, BX1045, INDEX('TAB input'!BY$233:BY$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1043)=0, BY1045, INDEX('TAB input'!BZ$233:BZ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1043)=0, BZ1045, INDEX('TAB input'!CA$233:CA$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1043)=0, CA1045, INDEX('TAB input'!CB$233:CB$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1043)=0, CB1045, INDEX('TAB input'!CC$233:CC$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1043)=0, CC1045, INDEX('TAB input'!CD$233:CD$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1043)=0, CD1045, INDEX('TAB input'!CE$233:CE$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1043)=0, CE1045, INDEX('TAB input'!CF$233:CF$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1043)=0, CF1045, INDEX('TAB input'!CG$233:CG$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1043)=0, CG1045, INDEX('TAB input'!CH$233:CH$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1043)=0, CH1045, INDEX('TAB input'!CI$233:CI$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1043)=0, CI1045, INDEX('TAB input'!CJ$233:CJ$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E1043)=0, CJ1045, INDEX('TAB input'!CK$233:CK$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E1043)=0, CK1045, INDEX('TAB input'!CL$233:CL$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E1043)=0, CL1045, INDEX('TAB input'!CM$233:CM$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E1043)=0, CM1045, INDEX('TAB input'!CN$233:CN$282, $E1043))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E1043)=0, CN1045, INDEX('TAB input'!CO$233:CO$282, $E1043))","v":0}]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1058)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>L$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>K$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:K1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>M$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>L$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:L1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>N$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>M$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:M1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>O$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>N$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:N1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>P$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>O$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:O1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Q$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>P$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:P1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>R$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Q$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Q1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>S$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>R$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:R1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>T$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>S$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:S1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>U$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>T$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:T1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>V$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>U$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:U1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>W$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>V$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:V1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>X$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>W$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:W1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Y$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>X$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:X1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>Z$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Y$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Y1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AA$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>Z$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:Z1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AB$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AA$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AA1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AC$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AB$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AB1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AD$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AC$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AC1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AE$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AD$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AD1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AF$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AE$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AE1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AG$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AF$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AF1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AH$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AG$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AG1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AI$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AH$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AH1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AJ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AI$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AI1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AK$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AJ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AJ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AL$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AK$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AK1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AM$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AL$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AL1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AN$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AM$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AM1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AO$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AN$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AN1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AP$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AO$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AO1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AQ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AP$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AP1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AR$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AQ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AQ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AS$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AR$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AR1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AT$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AS$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AS1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AU$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AT$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AT1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AV$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AU$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AU1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AW$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AV$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AV1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AX$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AW$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AW1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AY$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AX$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AX1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>AZ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AY$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AY1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BA$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>AZ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:AZ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BB$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BA$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BA1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BC$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BB$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BB1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BD$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BC$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BC1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BE$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BD$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BD1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BF$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BE$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BE1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BG$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BF$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BF1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BH$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BG$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BG1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BI$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BH$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BH1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BJ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BI$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BI1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BK$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BJ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BJ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BL$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BK$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BK1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BM$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BL$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BL1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BN$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BM$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BM1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BO$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BN$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BN1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BP$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BO$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BO1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BQ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BP$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BP1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BR$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BQ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BQ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BS$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BR$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BR1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BT$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BS$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BS1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BU$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BT$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BT1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BV$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BU1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BU$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BU1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BU1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BW$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BV1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BV$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BV1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BV1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BX$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BW1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BW$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BW1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BW1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BY$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BX1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BX$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BX1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BX1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>BZ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BY1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BY$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BY1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BY1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CA$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BZ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>BZ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BZ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:BZ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CB$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CA1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CA$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CA1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CA1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CC$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CB1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CB$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CB1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CB1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CD$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CC1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CC$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CC1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CC1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CE$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CD1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CD$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CD1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CD1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CF$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CE1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CE$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CE1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CE1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CG$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CF1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CF$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CF1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CF1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CH$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CG1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CG$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CG1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CG1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CI$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CH1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CH$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CH1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CH1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CJ$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CI1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CI$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CI1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CI1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CK$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CJ1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CJ$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CJ1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CJ1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CL$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CK1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CK$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CK1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CK1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CM$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CL1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CL$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CL1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CL1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CN$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CM1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CM$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CM1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CM1065))))","v":0},{"$f":"IF(OFFSET($G1051, -$E1057, $E1058)=\"n/a\", 0, IF(OFFSET($G1054, -$E1057, $E1058)=\"SL\",\nIF(OFFSET($G1051, -$E1057, $E1058)+$E1058>CO$5, IFERROR((OFFSET($G1050, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))), 0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CN1065)),\nIF(OFFSET($G1052, -$E1057, $E1058)+$E1058>CN$5, IFERROR(((OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CN1065))*OFFSET($G1053, -$E1057, $E1058)/(OFFSET($G1051, -$E1057, $E1058))),0), OFFSET($G1050, -$E1057, $E1058)-SUM($G1065:CN1065))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E1071)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E1071)","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1084)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>J$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>I$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:I1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>K$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>J$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:J1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>L$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>K$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:K1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>M$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>L$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:L1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>N$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>M$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:M1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>O$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>N$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:N1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>P$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>O$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:O1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Q$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>P$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:P1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>R$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Q$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Q1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>S$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>R$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:R1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>T$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>S$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:S1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>U$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>T$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:T1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>V$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>U$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:U1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>W$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>V$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:V1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>X$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>W$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:W1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Y$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>X$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:X1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>Z$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Y$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Y1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>Z$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:Z1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AA1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AB1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AC1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AD1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AE1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AF1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AG1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AH1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AI1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AJ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AK1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AL1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AM1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AN1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AP$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AO$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AO1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AQ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AP$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AP1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AR$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AQ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AQ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AS$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AR$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AR1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AT$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AS$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AS1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AU$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AT$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AT1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AV$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AU$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AU1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AW$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AV$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AV1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AX$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AW$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AW1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AY$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AX$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AX1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>AZ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AY$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AY1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>AZ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:AZ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BA1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BB1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BC1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BD1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BE1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BF1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BG1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BH1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BI1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BJ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BK1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BL1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BM1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BN1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BP$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BO$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BO1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BQ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BP$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BP1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BR$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BQ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BQ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BS$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BR$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BR1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BT$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BS$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BS1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BU$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BT$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BT1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BV$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BU1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BU$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BU1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BU1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BW$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BV1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BV$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BV1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BV1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BX$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BW1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BW$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BW1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BW1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BY$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BX1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BX$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BX1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BX1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>BZ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BY1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BY$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BY1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BY1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CA$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BZ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>BZ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BZ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:BZ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CB$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CA1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CA$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CA1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CA1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CC$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CB1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CB$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CB1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CB1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CD$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CC1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CC$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CC1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CC1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CE$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CD1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CD$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CD1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CD1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CF$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CE1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CE$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CE1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CE1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CG$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CF1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CF$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CF1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CF1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CH$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CG1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CG$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CG1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CG1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CI$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CH1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CH$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CH1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CH1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CJ$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CI1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CI$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CI1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CI1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CK$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CJ1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CJ$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CJ1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CJ1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CL$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CK1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CK$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CK1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CK1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CM$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CL1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CL$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CL1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CL1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CN$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CM1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CM$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CM1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CM1091))))","v":0},{"$f":"IF(OFFSET($G1077, -$E1083, $E1084)=\"n/a\", 0, IF(OFFSET($G1080, -$E1083, $E1084)=\"SL\",\nIF(OFFSET($G1077, -$E1083, $E1084)+$E1084>CO$5, IFERROR((OFFSET($G1076, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))), 0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CN1091)),\nIF(OFFSET($G1078, -$E1083, $E1084)+$E1084>CN$5, IFERROR(((OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CN1091))*OFFSET($G1079, -$E1083, $E1084)/(OFFSET($G1077, -$E1083, $E1084))),0), OFFSET($G1076, -$E1083, $E1084)-SUM($G1091:CN1091))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E1099)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E1099)","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1099)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1099)=\"\", G1107, INDEX('TAB input'!H$446:H$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1099)=\"\", H1107, INDEX('TAB input'!I$446:I$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1099)=\"\", I1107, INDEX('TAB input'!J$446:J$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1099)=\"\", J1107, INDEX('TAB input'!K$446:K$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1099)=\"\", K1107, INDEX('TAB input'!L$446:L$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1099)=\"\", L1107, INDEX('TAB input'!M$446:M$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1099)=\"\", M1107, INDEX('TAB input'!N$446:N$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1099)=\"\", N1107, INDEX('TAB input'!O$446:O$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1099)=\"\", O1107, INDEX('TAB input'!P$446:P$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1099)=\"\", P1107, INDEX('TAB input'!Q$446:Q$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1099)=\"\", Q1107, INDEX('TAB input'!R$446:R$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1099)=\"\", R1107, INDEX('TAB input'!S$446:S$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1099)=\"\", S1107, INDEX('TAB input'!T$446:T$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1099)=\"\", T1107, INDEX('TAB input'!U$446:U$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1099)=\"\", U1107, INDEX('TAB input'!V$446:V$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1099)=\"\", V1107, INDEX('TAB input'!W$446:W$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1099)=\"\", W1107, INDEX('TAB input'!X$446:X$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1099)=\"\", X1107, INDEX('TAB input'!Y$446:Y$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1099)=\"\", Y1107, INDEX('TAB input'!Z$446:Z$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1099)=\"\", Z1107, INDEX('TAB input'!AA$446:AA$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1099)=\"\", AA1107, INDEX('TAB input'!AB$446:AB$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1099)=\"\", AB1107, INDEX('TAB input'!AC$446:AC$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1099)=\"\", AC1107, INDEX('TAB input'!AD$446:AD$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1099)=\"\", AD1107, INDEX('TAB input'!AE$446:AE$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1099)=\"\", AE1107, INDEX('TAB input'!AF$446:AF$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1099)=\"\", AF1107, INDEX('TAB input'!AG$446:AG$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1099)=\"\", AG1107, INDEX('TAB input'!AH$446:AH$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1099)=\"\", AH1107, INDEX('TAB input'!AI$446:AI$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1099)=\"\", AI1107, INDEX('TAB input'!AJ$446:AJ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1099)=\"\", AJ1107, INDEX('TAB input'!AK$446:AK$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1099)=\"\", AK1107, INDEX('TAB input'!AL$446:AL$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1099)=\"\", AL1107, INDEX('TAB input'!AM$446:AM$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1099)=\"\", AM1107, INDEX('TAB input'!AN$446:AN$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1099)=\"\", AN1107, INDEX('TAB input'!AO$446:AO$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1099)=\"\", AO1107, INDEX('TAB input'!AP$446:AP$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1099)=\"\", AP1107, INDEX('TAB input'!AQ$446:AQ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1099)=\"\", AQ1107, INDEX('TAB input'!AR$446:AR$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1099)=\"\", AR1107, INDEX('TAB input'!AS$446:AS$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1099)=\"\", AS1107, INDEX('TAB input'!AT$446:AT$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1099)=\"\", AT1107, INDEX('TAB input'!AU$446:AU$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1099)=\"\", AU1107, INDEX('TAB input'!AV$446:AV$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1099)=\"\", AV1107, INDEX('TAB input'!AW$446:AW$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1099)=\"\", AW1107, INDEX('TAB input'!AX$446:AX$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1099)=\"\", AX1107, INDEX('TAB input'!AY$446:AY$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1099)=\"\", AY1107, INDEX('TAB input'!AZ$446:AZ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1099)=\"\", AZ1107, INDEX('TAB input'!BA$446:BA$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1099)=\"\", BA1107, INDEX('TAB input'!BB$446:BB$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1099)=\"\", BB1107, INDEX('TAB input'!BC$446:BC$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1099)=\"\", BC1107, INDEX('TAB input'!BD$446:BD$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1099)=\"\", BD1107, INDEX('TAB input'!BE$446:BE$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1099)=\"\", BE1107, INDEX('TAB input'!BF$446:BF$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1099)=\"\", BF1107, INDEX('TAB input'!BG$446:BG$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1099)=\"\", BG1107, INDEX('TAB input'!BH$446:BH$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1099)=\"\", BH1107, INDEX('TAB input'!BI$446:BI$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1099)=\"\", BI1107, INDEX('TAB input'!BJ$446:BJ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1099)=\"\", BJ1107, INDEX('TAB input'!BK$446:BK$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1099)=\"\", BK1107, INDEX('TAB input'!BL$446:BL$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1099)=\"\", BL1107, INDEX('TAB input'!BM$446:BM$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1099)=\"\", BM1107, INDEX('TAB input'!BN$446:BN$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1099)=\"\", BN1107, INDEX('TAB input'!BO$446:BO$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1099)=\"\", BO1107, INDEX('TAB input'!BP$446:BP$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1099)=\"\", BP1107, INDEX('TAB input'!BQ$446:BQ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1099)=\"\", BQ1107, INDEX('TAB input'!BR$446:BR$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1099)=\"\", BR1107, INDEX('TAB input'!BS$446:BS$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1099)=\"\", BS1107, INDEX('TAB input'!BT$446:BT$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1099)=\"\", BT1107, INDEX('TAB input'!BU$446:BU$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1099)=\"\", BU1107, INDEX('TAB input'!BV$446:BV$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1099)=\"\", BV1107, INDEX('TAB input'!BW$446:BW$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1099)=\"\", BW1107, INDEX('TAB input'!BX$446:BX$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1099)=\"\", BX1107, INDEX('TAB input'!BY$446:BY$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1099)=\"\", BY1107, INDEX('TAB input'!BZ$446:BZ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1099)=\"\", BZ1107, INDEX('TAB input'!CA$446:CA$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1099)=\"\", CA1107, INDEX('TAB input'!CB$446:CB$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1099)=\"\", CB1107, INDEX('TAB input'!CC$446:CC$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1099)=\"\", CC1107, INDEX('TAB input'!CD$446:CD$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1099)=\"\", CD1107, INDEX('TAB input'!CE$446:CE$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E1099)=\"\", CE1107, INDEX('TAB input'!CF$446:CF$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E1099)=\"\", CF1107, INDEX('TAB input'!CG$446:CG$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E1099)=\"\", CG1107, INDEX('TAB input'!CH$446:CH$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E1099)=\"\", CH1107, INDEX('TAB input'!CI$446:CI$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E1099)=\"\", CI1107, INDEX('TAB input'!CJ$446:CJ$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E1099)=\"\", CJ1107, INDEX('TAB input'!CK$446:CK$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E1099)=\"\", CK1107, INDEX('TAB input'!CL$446:CL$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E1099)=\"\", CL1107, INDEX('TAB input'!CM$446:CM$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E1099)=\"\", CM1107, INDEX('TAB input'!CN$446:CN$495, $E1099))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E1099)=\"\", CN1107, INDEX('TAB input'!CO$446:CO$495, $E1099))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1115)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>M$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>L$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:L1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>N$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>M$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:M1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>O$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>N$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:N1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>P$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>O$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:O1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Q$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>P$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:P1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>R$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Q$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Q1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>S$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>R$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:R1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>T$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>S$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:S1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>U$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>T$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:T1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>V$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>U$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:U1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>W$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>V$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:V1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>X$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>W$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:W1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Y$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>X$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:X1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>Z$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Y$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Y1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AA$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>Z$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:Z1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AB$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AA$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AA1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AC$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AB$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AB1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AD$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AC$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AC1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AE$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AD$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AD1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AF$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AE$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AE1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AG$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AF$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AF1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AH$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AG$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AG1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AI$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AH$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AH1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AJ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AI$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AI1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AK$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AJ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AJ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AL$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AK$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AK1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AM$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AL$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AL1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AN$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AM$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AM1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AO$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AN$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AN1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AP$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AO$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AO1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AQ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AP$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AP1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AR$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AQ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AQ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AS$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AR$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AR1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AT$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AS$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AS1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AU$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AT$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AT1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AV$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AU$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AU1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AW$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AV$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AV1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AX$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AW$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AW1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AY$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AX$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AX1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>AZ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AY$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AY1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BA$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>AZ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:AZ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BB$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BA$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BA1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BC$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BB$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BB1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BD$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BC$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BC1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BE$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BD$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BD1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BF$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BE$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BE1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BG$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BF$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BF1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BH$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BG$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BG1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BI$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BH$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BH1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BJ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BI$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BI1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BK$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BJ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BJ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BL$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BK$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BK1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BM$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BL$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BL1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BN$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BM$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BM1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BO$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BN$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BN1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BP$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BO$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BO1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BQ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BP$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BP1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BR$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BQ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BQ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BS$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BR$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BR1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BT$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BS$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BS1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BU$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BT$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BT1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BV$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BU1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BU$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BU1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BU1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BW$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BV1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BV$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BV1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BV1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BX$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BW1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BW$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BW1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BW1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BY$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BX1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BX$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BX1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BX1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>BZ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BY1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BY$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BY1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BY1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CA$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BZ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>BZ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BZ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:BZ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CB$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CA1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CA$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CA1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CA1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CC$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CB1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CB$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CB1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CB1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CD$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CC1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CC$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CC1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CC1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CE$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CD1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CD$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CD1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CD1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CF$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CE1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CE$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CE1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CE1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CG$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CF1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CF$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CF1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CF1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CH$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CG1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CG$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CG1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CG1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CI$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CH1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CH$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CH1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CH1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CJ$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CI1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CI$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CI1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CI1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CK$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CJ1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CJ$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CJ1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CJ1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CL$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CK1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CK$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CK1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CK1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CM$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CL1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CL$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CL1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CL1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CN$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CM1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CM$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CM1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CM1122))))","v":0},{"$f":"IF(OFFSET($G1108, -$E1114, $E1115)=\"n/a\", 0, IF(OFFSET($G1111, -$E1114, $E1115)=\"SL\",\nIF(OFFSET($G1108, -$E1114, $E1115)+$E1115>CO$5, IFERROR((OFFSET($G1107, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))), 0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CN1122)),\nIF(OFFSET($G1109, -$E1114, $E1115)+$E1115>CN$5, IFERROR(((OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CN1122))*OFFSET($G1110, -$E1114, $E1115)/(OFFSET($G1108, -$E1114, $E1115))),0), OFFSET($G1107, -$E1114, $E1115)-SUM($G1122:CN1122))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E1127)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E1127)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>H$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>G$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:G1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>I$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>H$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:H1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>J$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>I$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:I1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>K$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>J$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:J1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>L$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>K$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:K1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>M$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>L$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:L1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>N$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>M$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:M1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>O$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>N$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:N1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>P$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>O$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:O1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Q$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>P$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:P1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>R$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Q$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Q1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>S$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>R$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:R1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>T$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>S$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:S1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>U$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>T$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:T1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>V$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>U$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:U1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>W$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>V$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:V1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>X$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>W$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:W1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Y$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>X$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:X1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Z$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Y$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Y1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AA$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>Z$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:Z1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AB$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AA$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AA1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AC$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AB$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AB1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AD$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AC$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AC1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AE$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AD$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AD1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AF$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AE$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AE1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AG$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AF$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AF1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AH$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AG$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AG1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AI$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AH$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AH1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AJ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AI$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AI1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AK$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AJ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AJ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AL$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AK$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AK1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AM$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AL$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AL1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AN$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AM$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AM1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AO$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AN$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AN1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AP$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AO$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AO1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AQ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AP$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AP1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AR$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AQ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AQ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AS$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AR$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AR1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AT$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AS$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AS1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AU$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AT$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AT1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AV$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AU$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AU1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AW$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AV$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AV1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AX$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AW$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AW1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AY$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AX$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AX1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AZ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AY$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AY1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BA$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>AZ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:AZ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BB$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BA$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BA1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BC$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BB$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BB1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BD$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BC$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BC1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BE$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BD$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BD1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BF$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BE$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BE1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BG$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BF$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BF1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BH$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BG$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BG1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BI$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BH$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BH1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BJ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BI$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BI1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BK$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BJ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BJ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BL$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BK$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BK1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BM$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BL$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BL1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BN$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BM$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BM1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BO$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BN$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BN1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BP$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BO$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BO1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BQ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BP$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BP1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BR$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BQ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BQ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BS$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BR$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BR1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BT$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BS$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BS1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BU$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BT$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BT1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BV$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BU1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BU$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BU1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BU1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BW$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BV1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BV$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BV1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BV1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BX$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BW1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BW$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BW1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BW1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BY$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BX1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BX$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BX1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BX1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BZ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BY1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BY$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BY1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BY1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CA$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BZ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>BZ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BZ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:BZ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CB$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CA1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CA$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CA1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CA1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CC$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CB1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CB$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CB1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CB1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CD$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CC1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CC$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CC1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CC1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CE$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CD1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CD$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CD1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CD1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CF$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CE1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CE$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CE1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CE1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CG$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CF1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CF$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CF1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CF1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CH$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CG1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CG$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CG1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CG1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CI$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CH1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CH$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CH1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CH1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CJ$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CI1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CI$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CI1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CI1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CK$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CJ1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CJ$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CJ1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CJ1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CL$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CK1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CK$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CK1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CK1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CM$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CL1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CL$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CL1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CL1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CN$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CM1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CM$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CM1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CM1138))))","v":0},{"$f":"IF(OFFSET($G1128, -$E1138, $E1138)=\"n/a\",0,IF(OFFSET($G1135, -$E1138, $E1138)=\"SL\",\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CO$5,IFERROR((OFFSET($G1127,-$E1138,$E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CN1138)),\nIF(OFFSET($G1128,-$E1138,$E1138)+$E1138>CN$5,IFERROR(((OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CN1138))*OFFSET($G1134, -$E1138, $E1138)/(OFFSET($G1128,-$E1138,$E1138))),0),OFFSET($G1127,-$E1138,$E1138)-SUM($G1138:CN1138))))","v":0}]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1155","v":"Asset class 42"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1155, 'TAB input'!$D$18:$D$67, 0))","v":0}]
[null,null,null,null,{"$f":"E1168+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1169)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>K$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>J$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:J1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>L$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>K$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:K1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>M$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>L$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:L1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>N$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>M$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:M1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>O$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>N$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:N1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>P$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>O$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:O1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Q$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>P$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:P1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>R$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Q$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Q1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>S$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>R$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:R1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>T$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>S$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:S1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>U$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>T$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:T1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>V$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>U$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:U1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>W$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>V$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:V1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>X$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>W$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:W1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Y$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>X$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:X1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>Z$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Y$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Y1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AA$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>Z$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:Z1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AB$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AA$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AA1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AC$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AB$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AB1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AD$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AC$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AC1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AE$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AD$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AD1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AF$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AE$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AE1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AG$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AF$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AF1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AH$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AG$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AG1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AI$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AH$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AH1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AJ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AI$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AI1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AK$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AJ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AJ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AL$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AK$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AK1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AM$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AL$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AL1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AN$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AM$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AM1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AO$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AN$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AN1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AP$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AO$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AO1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AQ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AP$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AP1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AR$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AQ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AQ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AS$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AR$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AR1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AT$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AS$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AS1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AU$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AT$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AT1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AV$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AU$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AU1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AW$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AV$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AV1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AX$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AW$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AW1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AY$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AX$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AX1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>AZ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AY$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AY1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BA$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>AZ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:AZ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BB$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BA$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BA1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BC$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BB$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BB1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BD$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BC$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BC1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BE$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BD$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BD1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BF$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BE$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BE1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BG$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BF$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BF1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BH$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BG$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BG1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BI$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BH$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BH1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BJ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BI$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BI1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BK$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BJ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BJ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BL$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BK$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BK1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BM$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BL$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BL1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BN$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BM$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BM1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BO$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BN$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BN1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BP$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BO$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BO1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BQ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BP$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BP1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BR$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BQ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BQ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BS$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BR$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BR1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BT$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BS$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BS1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BU$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BT$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BT1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BV$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BU1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BU$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BU1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BU1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BW$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BV1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BV$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BV1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BV1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BX$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BW1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BW$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BW1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BW1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BY$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BX1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BX$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BX1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BX1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>BZ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BY1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BY$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BY1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BY1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CA$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BZ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>BZ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BZ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:BZ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CB$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CA1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CA$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CA1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CA1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CC$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CB1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CB$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CB1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CB1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CD$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CC1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CC$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CC1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CC1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CE$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CD1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CD$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CD1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CD1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CF$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CE1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CE$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CE1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CE1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CG$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CF1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CF$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CF1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CF1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CH$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CG1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CG$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CG1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CG1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CI$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CH1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CH$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CH1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CH1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CJ$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CI1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CI$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CI1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CI1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CK$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CJ1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CJ$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CJ1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CJ1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CL$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CK1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CK$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CK1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CK1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CM$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CL1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CL$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CL1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CL1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CN$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CM1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CM$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CM1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CM1169))))","v":0},{"$f":"IF(OFFSET($G1159, -$E1169, $E1169)=\"n/a\",0,IF(OFFSET($G1166, -$E1169, $E1169)=\"SL\",\nIF(OFFSET($G1159,-$E1169,$E1169)+$E1169>CO$5,IFERROR((OFFSET($G1158,-$E1169,$E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CN1169)),\nIF(OFFSET($G1160,-$E1169,$E1169)+$E1169>CN$5,IFERROR(((OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CN1169))*OFFSET($G1165, -$E1169, $E1169)/(OFFSET($G1159,-$E1169,$E1169))),0),OFFSET($G1158,-$E1169,$E1169)-SUM($G1169:CN1169))))","v":0}]
[null,null,null,null,null,{"$f":"F1154&\" - tax depreciation\"","v":"0 - tax depreciation"},null,{"$f":"SUM(H1166:H1179)+H1158","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1166:R1179)+R1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1166:AN1179)+AN1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1166:BT1179)+BT1158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1183)=0, G1185, INDEX('TAB input'!H$233:H$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1183)=0, H1185, INDEX('TAB input'!I$233:I$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1183)=0, I1185, INDEX('TAB input'!J$233:J$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1183)=0, J1185, INDEX('TAB input'!K$233:K$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1183)=0, K1185, INDEX('TAB input'!L$233:L$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1183)=0, L1185, INDEX('TAB input'!M$233:M$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1183)=0, M1185, INDEX('TAB input'!N$233:N$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1183)=0, N1185, INDEX('TAB input'!O$233:O$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1183)=0, O1185, INDEX('TAB input'!P$233:P$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1183)=0, P1185, INDEX('TAB input'!Q$233:Q$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1183)=0, Q1185, INDEX('TAB input'!R$233:R$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1183)=0, R1185, INDEX('TAB input'!S$233:S$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1183)=0, S1185, INDEX('TAB input'!T$233:T$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1183)=0, T1185, INDEX('TAB input'!U$233:U$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1183)=0, U1185, INDEX('TAB input'!V$233:V$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1183)=0, V1185, INDEX('TAB input'!W$233:W$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1183)=0, W1185, INDEX('TAB input'!X$233:X$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1183)=0, X1185, INDEX('TAB input'!Y$233:Y$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1183)=0, Y1185, INDEX('TAB input'!Z$233:Z$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1183)=0, Z1185, INDEX('TAB input'!AA$233:AA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1183)=0, AA1185, INDEX('TAB input'!AB$233:AB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1183)=0, AB1185, INDEX('TAB input'!AC$233:AC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1183)=0, AC1185, INDEX('TAB input'!AD$233:AD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1183)=0, AD1185, INDEX('TAB input'!AE$233:AE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1183)=0, AE1185, INDEX('TAB input'!AF$233:AF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1183)=0, AF1185, INDEX('TAB input'!AG$233:AG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1183)=0, AG1185, INDEX('TAB input'!AH$233:AH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1183)=0, AH1185, INDEX('TAB input'!AI$233:AI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1183)=0, AI1185, INDEX('TAB input'!AJ$233:AJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1183)=0, AJ1185, INDEX('TAB input'!AK$233:AK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1183)=0, AK1185, INDEX('TAB input'!AL$233:AL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1183)=0, AL1185, INDEX('TAB input'!AM$233:AM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1183)=0, AM1185, INDEX('TAB input'!AN$233:AN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1183)=0, AN1185, INDEX('TAB input'!AO$233:AO$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1183)=0, AO1185, INDEX('TAB input'!AP$233:AP$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1183)=0, AP1185, INDEX('TAB input'!AQ$233:AQ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1183)=0, AQ1185, INDEX('TAB input'!AR$233:AR$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1183)=0, AR1185, INDEX('TAB input'!AS$233:AS$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1183)=0, AS1185, INDEX('TAB input'!AT$233:AT$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1183)=0, AT1185, INDEX('TAB input'!AU$233:AU$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1183)=0, AU1185, INDEX('TAB input'!AV$233:AV$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1183)=0, AV1185, INDEX('TAB input'!AW$233:AW$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1183)=0, AW1185, INDEX('TAB input'!AX$233:AX$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1183)=0, AX1185, INDEX('TAB input'!AY$233:AY$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1183)=0, AY1185, INDEX('TAB input'!AZ$233:AZ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1183)=0, AZ1185, INDEX('TAB input'!BA$233:BA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1183)=0, BA1185, INDEX('TAB input'!BB$233:BB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1183)=0, BB1185, INDEX('TAB input'!BC$233:BC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1183)=0, BC1185, INDEX('TAB input'!BD$233:BD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1183)=0, BD1185, INDEX('TAB input'!BE$233:BE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1183)=0, BE1185, INDEX('TAB input'!BF$233:BF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1183)=0, BF1185, INDEX('TAB input'!BG$233:BG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1183)=0, BG1185, INDEX('TAB input'!BH$233:BH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1183)=0, BH1185, INDEX('TAB input'!BI$233:BI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1183)=0, BI1185, INDEX('TAB input'!BJ$233:BJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1183)=0, BJ1185, INDEX('TAB input'!BK$233:BK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1183)=0, BK1185, INDEX('TAB input'!BL$233:BL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1183)=0, BL1185, INDEX('TAB input'!BM$233:BM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1183)=0, BM1185, INDEX('TAB input'!BN$233:BN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1183)=0, BN1185, INDEX('TAB input'!BO$233:BO$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1183)=0, BO1185, INDEX('TAB input'!BP$233:BP$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1183)=0, BP1185, INDEX('TAB input'!BQ$233:BQ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1183)=0, BQ1185, INDEX('TAB input'!BR$233:BR$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1183)=0, BR1185, INDEX('TAB input'!BS$233:BS$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1183)=0, BS1185, INDEX('TAB input'!BT$233:BT$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1183)=0, BT1185, INDEX('TAB input'!BU$233:BU$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1183)=0, BU1185, INDEX('TAB input'!BV$233:BV$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1183)=0, BV1185, INDEX('TAB input'!BW$233:BW$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1183)=0, BW1185, INDEX('TAB input'!BX$233:BX$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1183)=0, BX1185, INDEX('TAB input'!BY$233:BY$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1183)=0, BY1185, INDEX('TAB input'!BZ$233:BZ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1183)=0, BZ1185, INDEX('TAB input'!CA$233:CA$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1183)=0, CA1185, INDEX('TAB input'!CB$233:CB$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1183)=0, CB1185, INDEX('TAB input'!CC$233:CC$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1183)=0, CC1185, INDEX('TAB input'!CD$233:CD$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1183)=0, CD1185, INDEX('TAB input'!CE$233:CE$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1183)=0, CE1185, INDEX('TAB input'!CF$233:CF$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1183)=0, CF1185, INDEX('TAB input'!CG$233:CG$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1183)=0, CG1185, INDEX('TAB input'!CH$233:CH$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1183)=0, CH1185, INDEX('TAB input'!CI$233:CI$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1183)=0, CI1185, INDEX('TAB input'!CJ$233:CJ$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E1183)=0, CJ1185, INDEX('TAB input'!CK$233:CK$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E1183)=0, CK1185, INDEX('TAB input'!CL$233:CL$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E1183)=0, CL1185, INDEX('TAB input'!CM$233:CM$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E1183)=0, CM1185, INDEX('TAB input'!CN$233:CN$282, $E1183))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E1183)=0, CN1185, INDEX('TAB input'!CO$233:CO$282, $E1183))","v":0}]
[]
[null,null,null,null,{"$f":"E1183+1","v":44},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1211)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1211)-INDEX('TAB input'!H$72:H$121, $E1211)-INDEX('TAB input'!H$126:H$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1211)-INDEX('TAB input'!I$72:I$121, $E1211)-INDEX('TAB input'!I$126:I$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1211)-INDEX('TAB input'!J$72:J$121, $E1211)-INDEX('TAB input'!J$126:J$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1211)-INDEX('TAB input'!K$72:K$121, $E1211)-INDEX('TAB input'!K$126:K$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1211)-INDEX('TAB input'!L$72:L$121, $E1211)-INDEX('TAB input'!L$126:L$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1211)-INDEX('TAB input'!M$72:M$121, $E1211)-INDEX('TAB input'!M$126:M$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1211)-INDEX('TAB input'!N$72:N$121, $E1211)-INDEX('TAB input'!N$126:N$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1211)-INDEX('TAB input'!O$72:O$121, $E1211)-INDEX('TAB input'!O$126:O$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1211)-INDEX('TAB input'!P$72:P$121, $E1211)-INDEX('TAB input'!P$126:P$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1211)-INDEX('TAB input'!Q$72:Q$121, $E1211)-INDEX('TAB input'!Q$126:Q$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1211)-INDEX('TAB input'!R$72:R$121, $E1211)-INDEX('TAB input'!R$126:R$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1211)-INDEX('TAB input'!S$72:S$121, $E1211)-INDEX('TAB input'!S$126:S$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1211)-INDEX('TAB input'!T$72:T$121, $E1211)-INDEX('TAB input'!T$126:T$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1211)-INDEX('TAB input'!U$72:U$121, $E1211)-INDEX('TAB input'!U$126:U$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1211)-INDEX('TAB input'!V$72:V$121, $E1211)-INDEX('TAB input'!V$126:V$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1211)-INDEX('TAB input'!W$72:W$121, $E1211)-INDEX('TAB input'!W$126:W$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1211)-INDEX('TAB input'!X$72:X$121, $E1211)-INDEX('TAB input'!X$126:X$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1211)-INDEX('TAB input'!Y$72:Y$121, $E1211)-INDEX('TAB input'!Y$126:Y$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1211)-INDEX('TAB input'!Z$72:Z$121, $E1211)-INDEX('TAB input'!Z$126:Z$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1211)-INDEX('TAB input'!AA$72:AA$121, $E1211)-INDEX('TAB input'!AA$126:AA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1211)-INDEX('TAB input'!AB$72:AB$121, $E1211)-INDEX('TAB input'!AB$126:AB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1211)-INDEX('TAB input'!AC$72:AC$121, $E1211)-INDEX('TAB input'!AC$126:AC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1211)-INDEX('TAB input'!AD$72:AD$121, $E1211)-INDEX('TAB input'!AD$126:AD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1211)-INDEX('TAB input'!AE$72:AE$121, $E1211)-INDEX('TAB input'!AE$126:AE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1211)-INDEX('TAB input'!AF$72:AF$121, $E1211)-INDEX('TAB input'!AF$126:AF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1211)-INDEX('TAB input'!AG$72:AG$121, $E1211)-INDEX('TAB input'!AG$126:AG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1211)-INDEX('TAB input'!AH$72:AH$121, $E1211)-INDEX('TAB input'!AH$126:AH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1211)-INDEX('TAB input'!AI$72:AI$121, $E1211)-INDEX('TAB input'!AI$126:AI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1211)-INDEX('TAB input'!AJ$72:AJ$121, $E1211)-INDEX('TAB input'!AJ$126:AJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1211)-INDEX('TAB input'!AK$72:AK$121, $E1211)-INDEX('TAB input'!AK$126:AK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1211)-INDEX('TAB input'!AL$72:AL$121, $E1211)-INDEX('TAB input'!AL$126:AL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1211)-INDEX('TAB input'!AM$72:AM$121, $E1211)-INDEX('TAB input'!AM$126:AM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1211)-INDEX('TAB input'!AN$72:AN$121, $E1211)-INDEX('TAB input'!AN$126:AN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1211)-INDEX('TAB input'!AO$72:AO$121, $E1211)-INDEX('TAB input'!AO$126:AO$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1211)-INDEX('TAB input'!AP$72:AP$121, $E1211)-INDEX('TAB input'!AP$126:AP$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1211)-INDEX('TAB input'!AQ$72:AQ$121, $E1211)-INDEX('TAB input'!AQ$126:AQ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1211)-INDEX('TAB input'!AR$72:AR$121, $E1211)-INDEX('TAB input'!AR$126:AR$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1211)-INDEX('TAB input'!AS$72:AS$121, $E1211)-INDEX('TAB input'!AS$126:AS$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1211)-INDEX('TAB input'!AT$72:AT$121, $E1211)-INDEX('TAB input'!AT$126:AT$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1211)-INDEX('TAB input'!AU$72:AU$121, $E1211)-INDEX('TAB input'!AU$126:AU$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1211)-INDEX('TAB input'!AV$72:AV$121, $E1211)-INDEX('TAB input'!AV$126:AV$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1211)-INDEX('TAB input'!AW$72:AW$121, $E1211)-INDEX('TAB input'!AW$126:AW$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1211)-INDEX('TAB input'!AX$72:AX$121, $E1211)-INDEX('TAB input'!AX$126:AX$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1211)-INDEX('TAB input'!AY$72:AY$121, $E1211)-INDEX('TAB input'!AY$126:AY$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1211)-INDEX('TAB input'!AZ$72:AZ$121, $E1211)-INDEX('TAB input'!AZ$126:AZ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1211)-INDEX('TAB input'!BA$72:BA$121, $E1211)-INDEX('TAB input'!BA$126:BA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1211)-INDEX('TAB input'!BB$72:BB$121, $E1211)-INDEX('TAB input'!BB$126:BB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1211)-INDEX('TAB input'!BC$72:BC$121, $E1211)-INDEX('TAB input'!BC$126:BC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1211)-INDEX('TAB input'!BD$72:BD$121, $E1211)-INDEX('TAB input'!BD$126:BD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1211)-INDEX('TAB input'!BE$72:BE$121, $E1211)-INDEX('TAB input'!BE$126:BE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1211)-INDEX('TAB input'!BF$72:BF$121, $E1211)-INDEX('TAB input'!BF$126:BF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1211)-INDEX('TAB input'!BG$72:BG$121, $E1211)-INDEX('TAB input'!BG$126:BG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1211)-INDEX('TAB input'!BH$72:BH$121, $E1211)-INDEX('TAB input'!BH$126:BH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1211)-INDEX('TAB input'!BI$72:BI$121, $E1211)-INDEX('TAB input'!BI$126:BI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1211)-INDEX('TAB input'!BJ$72:BJ$121, $E1211)-INDEX('TAB input'!BJ$126:BJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1211)-INDEX('TAB input'!BK$72:BK$121, $E1211)-INDEX('TAB input'!BK$126:BK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1211)-INDEX('TAB input'!BL$72:BL$121, $E1211)-INDEX('TAB input'!BL$126:BL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1211)-INDEX('TAB input'!BM$72:BM$121, $E1211)-INDEX('TAB input'!BM$126:BM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1211)-INDEX('TAB input'!BN$72:BN$121, $E1211)-INDEX('TAB input'!BN$126:BN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1211)-INDEX('TAB input'!BO$72:BO$121, $E1211)-INDEX('TAB input'!BO$126:BO$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1211)-INDEX('TAB input'!BP$72:BP$121, $E1211)-INDEX('TAB input'!BP$126:BP$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1211)-INDEX('TAB input'!BQ$72:BQ$121, $E1211)-INDEX('TAB input'!BQ$126:BQ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1211)-INDEX('TAB input'!BR$72:BR$121, $E1211)-INDEX('TAB input'!BR$126:BR$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1211)-INDEX('TAB input'!BS$72:BS$121, $E1211)-INDEX('TAB input'!BS$126:BS$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1211)-INDEX('TAB input'!BT$72:BT$121, $E1211)-INDEX('TAB input'!BT$126:BT$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1211)-INDEX('TAB input'!BU$72:BU$121, $E1211)-INDEX('TAB input'!BU$126:BU$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1211)-INDEX('TAB input'!BV$72:BV$121, $E1211)-INDEX('TAB input'!BV$126:BV$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1211)-INDEX('TAB input'!BW$72:BW$121, $E1211)-INDEX('TAB input'!BW$126:BW$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1211)-INDEX('TAB input'!BX$72:BX$121, $E1211)-INDEX('TAB input'!BX$126:BX$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1211)-INDEX('TAB input'!BY$72:BY$121, $E1211)-INDEX('TAB input'!BY$126:BY$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1211)-INDEX('TAB input'!BZ$72:BZ$121, $E1211)-INDEX('TAB input'!BZ$126:BZ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1211)-INDEX('TAB input'!CA$72:CA$121, $E1211)-INDEX('TAB input'!CA$126:CA$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1211)-INDEX('TAB input'!CB$72:CB$121, $E1211)-INDEX('TAB input'!CB$126:CB$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1211)-INDEX('TAB input'!CC$72:CC$121, $E1211)-INDEX('TAB input'!CC$126:CC$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1211)-INDEX('TAB input'!CD$72:CD$121, $E1211)-INDEX('TAB input'!CD$126:CD$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1211)-INDEX('TAB input'!CE$72:CE$121, $E1211)-INDEX('TAB input'!CE$126:CE$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E1211)-INDEX('TAB input'!CF$72:CF$121, $E1211)-INDEX('TAB input'!CF$126:CF$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E1211)-INDEX('TAB input'!CG$72:CG$121, $E1211)-INDEX('TAB input'!CG$126:CG$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E1211)-INDEX('TAB input'!CH$72:CH$121, $E1211)-INDEX('TAB input'!CH$126:CH$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E1211)-INDEX('TAB input'!CI$72:CI$121, $E1211)-INDEX('TAB input'!CI$126:CI$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E1211)-INDEX('TAB input'!CJ$72:CJ$121, $E1211)-INDEX('TAB input'!CJ$126:CJ$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E1211)-INDEX('TAB input'!CK$72:CK$121, $E1211)-INDEX('TAB input'!CK$126:CK$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E1211)-INDEX('TAB input'!CL$72:CL$121, $E1211)-INDEX('TAB input'!CL$126:CL$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E1211)-INDEX('TAB input'!CM$72:CM$121, $E1211)-INDEX('TAB input'!CM$126:CM$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E1211)-INDEX('TAB input'!CN$72:CN$121, $E1211)-INDEX('TAB input'!CN$126:CN$175, $E1211)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E1211)-INDEX('TAB input'!CO$72:CO$121, $E1211)-INDEX('TAB input'!CO$126:CO$175, $E1211)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E1211)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E1211)","v":0}]
[null,null,null,null,{"$f":"E1226+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1227)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>M$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>L$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:L1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>N$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>M$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:M1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>O$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>N$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:N1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>P$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>O$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:O1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Q$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>P$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:P1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>R$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Q$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Q1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>S$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>R$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:R1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>T$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>S$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:S1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>U$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>T$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:T1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>V$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>U$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:U1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>W$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>V$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:V1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>X$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>W$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:W1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Y$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>X$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:X1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>Z$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Y$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Y1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AA$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>Z$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:Z1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AB$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AA$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AA1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AC$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AB$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AB1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AD$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AC$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AC1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AE$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AD$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AD1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AF$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AE$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AE1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AG$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AF$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AF1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AH$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AG$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AG1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AI$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AH$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AH1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AJ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AI$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AI1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AK$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AJ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AJ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AL$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AK$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AK1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AM$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AL$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AL1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AN$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AM$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AM1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AO$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AN$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AN1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AP$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AO$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AO1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AQ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AP$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AP1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AR$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AQ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AQ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AS$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AR$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AR1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AT$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AS$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AS1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AU$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AT$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AT1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AV$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AU$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AU1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AW$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AV$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AV1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AX$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AW$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AW1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AY$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AX$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AX1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>AZ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AY$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AY1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BA$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>AZ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:AZ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BB$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BA$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BA1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BC$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BB$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BB1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BD$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BC$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BC1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BE$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BD$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BD1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BF$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BE$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BE1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BG$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BF$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BF1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BH$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BG$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BG1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BI$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BH$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BH1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BJ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BI$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BI1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BK$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BJ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BJ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BL$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BK$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BK1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BM$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BL$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BL1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BN$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BM$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BM1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BO$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BN$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BN1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BP$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BO$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BO1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BQ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BP$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BP1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BR$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BQ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BQ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BS$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BR$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BR1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BT$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BS$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BS1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BU$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BT$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BT1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BV$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BU1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BU$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BU1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BU1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BW$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BV1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BV$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BV1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BV1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BX$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BW1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BW$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BW1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BW1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BY$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BX1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BX$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BX1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BX1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>BZ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BY1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BY$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BY1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BY1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CA$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BZ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>BZ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BZ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:BZ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CB$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CA1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CA$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CA1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CA1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CC$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CB1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CB$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CB1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CB1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CD$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CC1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CC$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CC1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CC1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CE$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CD1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CD$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CD1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CD1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CF$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CE1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CE$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CE1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CE1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CG$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CF1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CF$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CF1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CF1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CH$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CG1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CG$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CG1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CG1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CI$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CH1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CH$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CH1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CH1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CJ$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CI1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CI$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CI1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CI1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CK$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CJ1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CJ$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CJ1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CJ1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CL$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CK1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CK$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CK1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CK1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CM$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CL1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CL$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CL1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CL1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CN$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CM1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CM$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CM1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CM1227))))","v":0},{"$f":"IF(OFFSET($G1217, -$E1227, $E1227)=\"n/a\",0,IF(OFFSET($G1224, -$E1227, $E1227)=\"SL\",\nIF(OFFSET($G1217,-$E1227,$E1227)+$E1227>CO$5,IFERROR((OFFSET($G1216,-$E1227,$E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CN1227)),\nIF(OFFSET($G1218,-$E1227,$E1227)+$E1227>CN$5,IFERROR(((OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CN1227))*OFFSET($G1223, -$E1227, $E1227)/(OFFSET($G1217,-$E1227,$E1227))),0),OFFSET($G1216,-$E1227,$E1227)-SUM($G1227:CN1227))))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E1239)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E1239)","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1239)","v":0},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1239)=\"\", G1247, INDEX('TAB input'!H$446:H$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1239)=\"\", H1247, INDEX('TAB input'!I$446:I$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1239)=\"\", I1247, INDEX('TAB input'!J$446:J$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1239)=\"\", J1247, INDEX('TAB input'!K$446:K$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1239)=\"\", K1247, INDEX('TAB input'!L$446:L$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1239)=\"\", L1247, INDEX('TAB input'!M$446:M$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1239)=\"\", M1247, INDEX('TAB input'!N$446:N$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1239)=\"\", N1247, INDEX('TAB input'!O$446:O$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1239)=\"\", O1247, INDEX('TAB input'!P$446:P$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1239)=\"\", P1247, INDEX('TAB input'!Q$446:Q$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1239)=\"\", Q1247, INDEX('TAB input'!R$446:R$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1239)=\"\", R1247, INDEX('TAB input'!S$446:S$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1239)=\"\", S1247, INDEX('TAB input'!T$446:T$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1239)=\"\", T1247, INDEX('TAB input'!U$446:U$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1239)=\"\", U1247, INDEX('TAB input'!V$446:V$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1239)=\"\", V1247, INDEX('TAB input'!W$446:W$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1239)=\"\", W1247, INDEX('TAB input'!X$446:X$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1239)=\"\", X1247, INDEX('TAB input'!Y$446:Y$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1239)=\"\", Y1247, INDEX('TAB input'!Z$446:Z$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1239)=\"\", Z1247, INDEX('TAB input'!AA$446:AA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1239)=\"\", AA1247, INDEX('TAB input'!AB$446:AB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1239)=\"\", AB1247, INDEX('TAB input'!AC$446:AC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1239)=\"\", AC1247, INDEX('TAB input'!AD$446:AD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1239)=\"\", AD1247, INDEX('TAB input'!AE$446:AE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1239)=\"\", AE1247, INDEX('TAB input'!AF$446:AF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1239)=\"\", AF1247, INDEX('TAB input'!AG$446:AG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1239)=\"\", AG1247, INDEX('TAB input'!AH$446:AH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1239)=\"\", AH1247, INDEX('TAB input'!AI$446:AI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1239)=\"\", AI1247, INDEX('TAB input'!AJ$446:AJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1239)=\"\", AJ1247, INDEX('TAB input'!AK$446:AK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1239)=\"\", AK1247, INDEX('TAB input'!AL$446:AL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1239)=\"\", AL1247, INDEX('TAB input'!AM$446:AM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1239)=\"\", AM1247, INDEX('TAB input'!AN$446:AN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1239)=\"\", AN1247, INDEX('TAB input'!AO$446:AO$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1239)=\"\", AO1247, INDEX('TAB input'!AP$446:AP$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1239)=\"\", AP1247, INDEX('TAB input'!AQ$446:AQ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1239)=\"\", AQ1247, INDEX('TAB input'!AR$446:AR$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1239)=\"\", AR1247, INDEX('TAB input'!AS$446:AS$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1239)=\"\", AS1247, INDEX('TAB input'!AT$446:AT$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1239)=\"\", AT1247, INDEX('TAB input'!AU$446:AU$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1239)=\"\", AU1247, INDEX('TAB input'!AV$446:AV$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1239)=\"\", AV1247, INDEX('TAB input'!AW$446:AW$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1239)=\"\", AW1247, INDEX('TAB input'!AX$446:AX$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1239)=\"\", AX1247, INDEX('TAB input'!AY$446:AY$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1239)=\"\", AY1247, INDEX('TAB input'!AZ$446:AZ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1239)=\"\", AZ1247, INDEX('TAB input'!BA$446:BA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1239)=\"\", BA1247, INDEX('TAB input'!BB$446:BB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1239)=\"\", BB1247, INDEX('TAB input'!BC$446:BC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1239)=\"\", BC1247, INDEX('TAB input'!BD$446:BD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1239)=\"\", BD1247, INDEX('TAB input'!BE$446:BE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1239)=\"\", BE1247, INDEX('TAB input'!BF$446:BF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1239)=\"\", BF1247, INDEX('TAB input'!BG$446:BG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1239)=\"\", BG1247, INDEX('TAB input'!BH$446:BH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1239)=\"\", BH1247, INDEX('TAB input'!BI$446:BI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1239)=\"\", BI1247, INDEX('TAB input'!BJ$446:BJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1239)=\"\", BJ1247, INDEX('TAB input'!BK$446:BK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1239)=\"\", BK1247, INDEX('TAB input'!BL$446:BL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1239)=\"\", BL1247, INDEX('TAB input'!BM$446:BM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1239)=\"\", BM1247, INDEX('TAB input'!BN$446:BN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1239)=\"\", BN1247, INDEX('TAB input'!BO$446:BO$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1239)=\"\", BO1247, INDEX('TAB input'!BP$446:BP$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1239)=\"\", BP1247, INDEX('TAB input'!BQ$446:BQ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1239)=\"\", BQ1247, INDEX('TAB input'!BR$446:BR$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1239)=\"\", BR1247, INDEX('TAB input'!BS$446:BS$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1239)=\"\", BS1247, INDEX('TAB input'!BT$446:BT$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1239)=\"\", BT1247, INDEX('TAB input'!BU$446:BU$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1239)=\"\", BU1247, INDEX('TAB input'!BV$446:BV$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1239)=\"\", BV1247, INDEX('TAB input'!BW$446:BW$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1239)=\"\", BW1247, INDEX('TAB input'!BX$446:BX$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1239)=\"\", BX1247, INDEX('TAB input'!BY$446:BY$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1239)=\"\", BY1247, INDEX('TAB input'!BZ$446:BZ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1239)=\"\", BZ1247, INDEX('TAB input'!CA$446:CA$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1239)=\"\", CA1247, INDEX('TAB input'!CB$446:CB$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1239)=\"\", CB1247, INDEX('TAB input'!CC$446:CC$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1239)=\"\", CC1247, INDEX('TAB input'!CD$446:CD$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1239)=\"\", CD1247, INDEX('TAB input'!CE$446:CE$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E1239)=\"\", CE1247, INDEX('TAB input'!CF$446:CF$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E1239)=\"\", CF1247, INDEX('TAB input'!CG$446:CG$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E1239)=\"\", CG1247, INDEX('TAB input'!CH$446:CH$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E1239)=\"\", CH1247, INDEX('TAB input'!CI$446:CI$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E1239)=\"\", CI1247, INDEX('TAB input'!CJ$446:CJ$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E1239)=\"\", CJ1247, INDEX('TAB input'!CK$446:CK$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E1239)=\"\", CK1247, INDEX('TAB input'!CL$446:CL$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E1239)=\"\", CL1247, INDEX('TAB input'!CM$446:CM$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E1239)=\"\", CM1247, INDEX('TAB input'!CN$446:CN$495, $E1239))","v":0},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E1239)=\"\", CN1247, INDEX('TAB input'!CO$446:CO$495, $E1239))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1251)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>I$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>H$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:H1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>J$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>I$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:I1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>K$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>J$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:J1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>L$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>K$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:K1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>M$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>L$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:L1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>N$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>M$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:M1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>O$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>N$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:N1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>P$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>O$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:O1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Q$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>P$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:P1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>R$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Q$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Q1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>S$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>R$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:R1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>T$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>S$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:S1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>U$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>T$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:T1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>V$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>U$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:U1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>W$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>V$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:V1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>X$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>W$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:W1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Y$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>X$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:X1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>Z$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Y$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Y1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AA$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>Z$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:Z1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AB$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AA$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AA1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AC$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AB$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AB1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AD$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AC$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AC1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AE$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AD$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AD1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AF$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AE$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AE1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AG$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AF$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AF1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AH$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AG$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AG1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AI$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AH$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AH1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AJ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AI$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AI1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AK$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AJ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AJ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AL$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AK$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AK1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AM$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AL$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AL1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AN$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AM$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AM1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AO$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AN$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AN1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AP$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AO$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AO1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AQ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AP$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AP1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AR$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AQ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AQ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AS$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AR$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AR1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AT$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AS$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AS1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AU$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AT$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AT1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AV$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AU$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AU1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AW$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AV$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AV1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AX$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AW$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AW1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AY$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AX$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AX1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>AZ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AY$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AY1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BA$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>AZ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:AZ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BB$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BA$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BA1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BC$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BB$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BB1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BD$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BC$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BC1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BE$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BD$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BD1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BF$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BE$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BE1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BG$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BF$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BF1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BH$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BG$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BG1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BI$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BH$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BH1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BJ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BI$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BI1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BK$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BJ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BJ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BL$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BK$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BK1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BM$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BL$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BL1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BN$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BM$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BM1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BO$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BN$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BN1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BP$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BO$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BO1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BQ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BP$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BP1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BR$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BQ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BQ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BS$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BR$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BR1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BT$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BS$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BS1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BU$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BT$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BT1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BV$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BU1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BU$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BU1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BU1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BW$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BV1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BV$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BV1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BV1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BX$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BW1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BW$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BW1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BW1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BY$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BX1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BX$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BX1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BX1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>BZ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BY1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BY$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BY1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BY1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CA$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BZ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>BZ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BZ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:BZ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CB$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CA1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CA$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CA1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CA1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CC$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CB1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CB$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CB1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CB1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CD$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CC1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CC$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CC1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CC1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CE$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CD1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CD$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CD1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CD1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CF$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CE1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CE$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CE1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CE1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CG$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CF1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CF$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CF1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CF1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CH$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CG1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CG$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CG1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CG1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CI$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CH1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CH$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CH1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CH1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CJ$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CI1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CI$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CI1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CI1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CK$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CJ1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CJ$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CJ1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CJ1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CL$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CK1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CK$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CK1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CK1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CM$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CL1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CL$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CL1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CL1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CN$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CM1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CM$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CM1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CM1258))))","v":0},{"$f":"IF(OFFSET($G1244, -$E1250, $E1251)=\"n/a\", 0, IF(OFFSET($G1247, -$E1250, $E1251)=\"SL\",\nIF(OFFSET($G1244, -$E1250, $E1251)+$E1251>CO$5, IFERROR((OFFSET($G1243, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))), 0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CN1258)),\nIF(OFFSET($G1245, -$E1250, $E1251)+$E1251>CN$5, IFERROR(((OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CN1258))*OFFSET($G1246, -$E1250, $E1251)/(OFFSET($G1244, -$E1250, $E1251))),0), OFFSET($G1243, -$E1250, $E1251)-SUM($G1258:CN1258))))","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E1267)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E1267)","v":0}]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>H$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>G$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:G1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>I$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>H$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:H1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>J$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>I$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:I1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>K$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>J$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:J1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>L$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>K$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:K1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>M$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>L$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:L1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>N$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>M$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:M1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>O$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>N$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:N1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>P$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>O$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:O1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Q$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>P$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:P1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>R$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Q$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Q1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>S$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>R$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:R1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>T$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>S$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:S1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>U$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>T$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:T1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>V$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>U$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:U1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>W$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>V$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:V1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>X$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>W$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:W1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Y$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>X$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:X1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Z$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Y$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Y1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AA$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>Z$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:Z1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AB$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AA$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AA1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AC$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AB$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AB1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AD$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AC$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AC1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AE$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AD$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AD1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AF$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AE$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AE1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AG$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AF$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AF1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AH$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AG$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AG1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AI$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AH$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AH1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AJ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AI$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AI1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AK$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AJ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AJ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AL$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AK$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AK1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AM$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AL$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AL1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AN$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AM$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AM1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AO$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AN$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AN1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AP$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AO$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AO1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AQ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AP$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AP1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AR$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AQ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AQ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AS$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AR$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AR1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AT$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AS$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AS1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AU$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AT$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AT1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AV$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AU$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AU1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AW$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AV$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AV1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AX$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AW$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AW1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AY$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AX$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AX1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AZ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AY$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AY1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BA$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>AZ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:AZ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BB$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BA$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BA1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BC$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BB$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BB1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BD$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BC$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BC1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BE$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BD$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BD1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BF$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BE$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BE1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BG$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BF$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BF1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BH$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BG$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BG1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BI$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BH$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BH1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BJ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BI$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BI1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BK$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BJ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BJ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BL$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BK$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BK1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BM$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BL$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BL1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BN$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BM$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BM1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BO$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BN$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BN1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BP$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BO$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BO1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BQ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BP$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BP1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BR$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BQ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BQ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BS$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BR$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BR1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BT$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BS$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BS1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BU$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BT$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BT1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BV$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BU1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BU$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BU1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BU1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BW$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BV1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BV$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BV1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BV1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BX$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BW1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BW$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BW1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BW1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BY$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BX1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BX$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BX1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BX1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BZ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BY1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BY$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BY1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BY1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CA$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BZ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>BZ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BZ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:BZ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CB$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CA1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CA$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CA1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CA1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CC$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CB1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CB$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CB1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CB1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CD$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CC1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CC$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CC1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CC1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CE$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CD1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CD$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CD1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CD1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CF$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CE1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CE$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CE1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CE1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CG$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CF1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CF$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CF1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CF1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CH$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CG1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CG$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CG1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CG1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CI$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CH1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CH$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CH1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CH1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CJ$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CI1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CI$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CI1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CI1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CK$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CJ1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CJ$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CJ1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CJ1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CL$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CK1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CK$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CK1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CK1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CM$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CL1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CL$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CL1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CL1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CN$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CM1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CM$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CM1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CM1278))))","v":0},{"$f":"IF(OFFSET($G1268, -$E1278, $E1278)=\"n/a\",0,IF(OFFSET($G1275, -$E1278, $E1278)=\"SL\",\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CO$5,IFERROR((OFFSET($G1267,-$E1278,$E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CN1278)),\nIF(OFFSET($G1268,-$E1278,$E1278)+$E1278>CN$5,IFERROR(((OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CN1278))*OFFSET($G1274, -$E1278, $E1278)/(OFFSET($G1268,-$E1278,$E1278))),0),OFFSET($G1267,-$E1278,$E1278)-SUM($G1278:CN1278))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1282)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>L$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>K$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:K1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>M$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>L$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:L1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>N$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>M$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:M1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>O$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>N$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:N1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>P$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>O$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:O1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Q$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>P$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:P1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>R$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Q$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Q1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>S$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>R$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:R1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>T$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>S$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:S1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>U$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>T$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:T1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>V$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>U$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:U1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>W$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>V$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:V1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>X$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>W$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:W1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Y$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>X$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:X1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>Z$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Y$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Y1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AA$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>Z$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:Z1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AB$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AA$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AA1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AC$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AB$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AB1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AD$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AC$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AC1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AE$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AD$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AD1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AF$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AE$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AE1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AG$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AF$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AF1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AH$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AG$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AG1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AI$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AH$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AH1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AJ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AI$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AI1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AK$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AJ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AJ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AL$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AK$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AK1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AM$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AL$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AL1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AN$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AM$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AM1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AO$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AN$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AN1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AP$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AO$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AO1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AQ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AP$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AP1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AR$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AQ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AQ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AS$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AR$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AR1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AT$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AS$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AS1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AU$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AT$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AT1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AV$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AU$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AU1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AW$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AV$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AV1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AX$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AW$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AW1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AY$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AX$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AX1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>AZ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AY$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AY1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BA$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>AZ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:AZ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BB$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BA$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BA1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BC$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BB$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BB1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BD$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BC$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BC1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BE$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BD$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BD1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BF$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BE$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BE1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BG$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BF$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BF1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BH$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BG$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BG1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BI$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BH$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BH1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BJ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BI$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BI1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BK$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BJ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BJ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BL$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BK$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BK1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BM$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BL$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BL1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BN$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BM$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BM1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BO$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BN$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BN1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BP$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BO$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BO1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BQ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BP$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BP1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BR$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BQ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BQ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BS$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BR$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BR1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BT$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BS$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BS1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BU$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BT$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BT1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BV$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BU1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BU$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BU1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BU1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BW$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BV1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BV$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BV1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BV1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BX$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BW1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BW$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BW1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BW1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BY$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BX1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BX$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BX1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BX1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>BZ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BY1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BY$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BY1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BY1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CA$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BZ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>BZ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BZ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:BZ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CB$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CA1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CA$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CA1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CA1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CC$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CB1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CB$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CB1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CB1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CD$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CC1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CC$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CC1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CC1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CE$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CD1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CD$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CD1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CD1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CF$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CE1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CE$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CE1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CE1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CG$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CF1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CF$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CF1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CF1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CH$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CG1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CG$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CG1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CG1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CI$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CH1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CH$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CH1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CH1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CJ$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CI1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CI$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CI1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CI1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CK$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CJ1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CJ$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CJ1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CJ1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CL$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CK1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CK$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CK1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CK1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CM$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CL1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CL$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CL1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CL1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CN$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CM1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CM$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CM1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CM1289))))","v":0},{"$f":"IF(OFFSET($G1275, -$E1281, $E1282)=\"n/a\", 0, IF(OFFSET($G1278, -$E1281, $E1282)=\"SL\",\nIF(OFFSET($G1275, -$E1281, $E1282)+$E1282>CO$5, IFERROR((OFFSET($G1274, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))), 0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CN1289)),\nIF(OFFSET($G1276, -$E1281, $E1282)+$E1282>CN$5, IFERROR(((OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CN1289))*OFFSET($G1277, -$E1281, $E1282)/(OFFSET($G1275, -$E1281, $E1282))),0), OFFSET($G1274, -$E1281, $E1282)-SUM($G1289:CN1289))))","v":0}]
[null,null,null,null,{"$f":"\"Asset class \"&E1295","v":"Asset class 47"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1295, 'TAB input'!$D$18:$D$67, 0))","v":"Spare straight-line tax asset class"}]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,null,{"$f":"F1294&\" - tax depreciation\"","v":"Spare straight-line tax asset class - tax depreciation"},null,{"$f":"SUM(H1306:H1319)+H1298","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1306:R1319)+R1298","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,{"$f":"SUM(BT1306:BT1319)+BT1298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1323)=0, G1325, INDEX('TAB input'!H$233:H$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1323)=0, H1325, INDEX('TAB input'!I$233:I$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1323)=0, I1325, INDEX('TAB input'!J$233:J$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1323)=0, J1325, INDEX('TAB input'!K$233:K$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1323)=0, K1325, INDEX('TAB input'!L$233:L$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1323)=0, L1325, INDEX('TAB input'!M$233:M$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1323)=0, M1325, INDEX('TAB input'!N$233:N$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1323)=0, N1325, INDEX('TAB input'!O$233:O$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1323)=0, O1325, INDEX('TAB input'!P$233:P$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1323)=0, P1325, INDEX('TAB input'!Q$233:Q$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1323)=0, Q1325, INDEX('TAB input'!R$233:R$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1323)=0, R1325, INDEX('TAB input'!S$233:S$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1323)=0, S1325, INDEX('TAB input'!T$233:T$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1323)=0, T1325, INDEX('TAB input'!U$233:U$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1323)=0, U1325, INDEX('TAB input'!V$233:V$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1323)=0, V1325, INDEX('TAB input'!W$233:W$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1323)=0, W1325, INDEX('TAB input'!X$233:X$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1323)=0, X1325, INDEX('TAB input'!Y$233:Y$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1323)=0, Y1325, INDEX('TAB input'!Z$233:Z$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1323)=0, Z1325, INDEX('TAB input'!AA$233:AA$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1323)=0, AA1325, INDEX('TAB input'!AB$233:AB$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1323)=0, AB1325, INDEX('TAB input'!AC$233:AC$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1323)=0, AC1325, INDEX('TAB input'!AD$233:AD$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1323)=0, AD1325, INDEX('TAB input'!AE$233:AE$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1323)=0, AE1325, INDEX('TAB input'!AF$233:AF$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1323)=0, AF1325, INDEX('TAB input'!AG$233:AG$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1323)=0, AG1325, INDEX('TAB input'!AH$233:AH$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1323)=0, AH1325, INDEX('TAB input'!AI$233:AI$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1323)=0, AI1325, INDEX('TAB input'!AJ$233:AJ$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1323)=0, AJ1325, INDEX('TAB input'!AK$233:AK$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1323)=0, AK1325, INDEX('TAB input'!AL$233:AL$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1323)=0, AL1325, INDEX('TAB input'!AM$233:AM$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1323)=0, AM1325, INDEX('TAB input'!AN$233:AN$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1323)=0, AN1325, INDEX('TAB input'!AO$233:AO$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1323)=0, AO1325, INDEX('TAB input'!AP$233:AP$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1323)=0, AP1325, INDEX('TAB input'!AQ$233:AQ$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1323)=0, AQ1325, INDEX('TAB input'!AR$233:AR$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1323)=0, AR1325, INDEX('TAB input'!AS$233:AS$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1323)=0, AS1325, INDEX('TAB input'!AT$233:AT$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1323)=0, AT1325, INDEX('TAB input'!AU$233:AU$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1323)=0, AU1325, INDEX('TAB input'!AV$233:AV$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1323)=0, AV1325, INDEX('TAB input'!AW$233:AW$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1323)=0, AW1325, INDEX('TAB input'!AX$233:AX$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1323)=0, AX1325, INDEX('TAB input'!AY$233:AY$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1323)=0, AY1325, INDEX('TAB input'!AZ$233:AZ$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1323)=0, AZ1325, INDEX('TAB input'!BA$233:BA$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1323)=0, BA1325, INDEX('TAB input'!BB$233:BB$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1323)=0, BB1325, INDEX('TAB input'!BC$233:BC$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1323)=0, BC1325, INDEX('TAB input'!BD$233:BD$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1323)=0, BD1325, INDEX('TAB input'!BE$233:BE$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1323)=0, BE1325, INDEX('TAB input'!BF$233:BF$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1323)=0, BF1325, INDEX('TAB input'!BG$233:BG$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1323)=0, BG1325, INDEX('TAB input'!BH$233:BH$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1323)=0, BH1325, INDEX('TAB input'!BI$233:BI$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1323)=0, BI1325, INDEX('TAB input'!BJ$233:BJ$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1323)=0, BJ1325, INDEX('TAB input'!BK$233:BK$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1323)=0, BK1325, INDEX('TAB input'!BL$233:BL$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1323)=0, BL1325, INDEX('TAB input'!BM$233:BM$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1323)=0, BM1325, INDEX('TAB input'!BN$233:BN$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1323)=0, BN1325, INDEX('TAB input'!BO$233:BO$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1323)=0, BO1325, INDEX('TAB input'!BP$233:BP$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1323)=0, BP1325, INDEX('TAB input'!BQ$233:BQ$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1323)=0, BQ1325, INDEX('TAB input'!BR$233:BR$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1323)=0, BR1325, INDEX('TAB input'!BS$233:BS$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1323)=0, BS1325, INDEX('TAB input'!BT$233:BT$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1323)=0, BT1325, INDEX('TAB input'!BU$233:BU$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1323)=0, BU1325, INDEX('TAB input'!BV$233:BV$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1323)=0, BV1325, INDEX('TAB input'!BW$233:BW$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1323)=0, BW1325, INDEX('TAB input'!BX$233:BX$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1323)=0, BX1325, INDEX('TAB input'!BY$233:BY$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1323)=0, BY1325, INDEX('TAB input'!BZ$233:BZ$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1323)=0, BZ1325, INDEX('TAB input'!CA$233:CA$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1323)=0, CA1325, INDEX('TAB input'!CB$233:CB$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1323)=0, CB1325, INDEX('TAB input'!CC$233:CC$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1323)=0, CC1325, INDEX('TAB input'!CD$233:CD$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1323)=0, CD1325, INDEX('TAB input'!CE$233:CE$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1323)=0, CE1325, INDEX('TAB input'!CF$233:CF$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1323)=0, CF1325, INDEX('TAB input'!CG$233:CG$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1323)=0, CG1325, INDEX('TAB input'!CH$233:CH$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1323)=0, CH1325, INDEX('TAB input'!CI$233:CI$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1323)=0, CI1325, INDEX('TAB input'!CJ$233:CJ$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E1323)=0, CJ1325, INDEX('TAB input'!CK$233:CK$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E1323)=0, CK1325, INDEX('TAB input'!CL$233:CL$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E1323)=0, CL1325, INDEX('TAB input'!CM$233:CM$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E1323)=0, CM1325, INDEX('TAB input'!CN$233:CN$282, $E1323))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E1323)=0, CN1325, INDEX('TAB input'!CO$233:CO$282, $E1323))","v":0}]
[null,null,null,null,{"$f":"E1335+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1336)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>J$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>I$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:I1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>K$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>J$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:J1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>L$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>K$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:K1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>M$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>L$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:L1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>N$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>M$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:M1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>O$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>N$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:N1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>P$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>O$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:O1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Q$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>P$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:P1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>R$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Q$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Q1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>S$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>R$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:R1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>T$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>S$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:S1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>U$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>T$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:T1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>V$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>U$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:U1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>W$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>V$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:V1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>X$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>W$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:W1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Y$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>X$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:X1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>Z$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Y$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Y1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AA$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>Z$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:Z1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AB$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AA$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AA1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AC$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AB$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AB1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AD$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AC$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AC1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AE$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AD$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AD1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AF$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AE$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AE1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AG$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AF$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AF1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AH$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AG$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AG1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AI$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AH$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AH1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AJ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AI$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AI1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AK$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AJ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AJ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AL$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AK$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AK1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AM$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AL$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AL1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AN$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AM$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AM1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AO$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AN$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AN1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AP$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AO$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AO1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AQ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AP$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AP1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AR$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AQ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AQ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AS$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AR$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AR1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AT$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AS$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AS1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AU$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AT$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AT1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AV$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AU$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AU1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AW$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AV$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AV1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AX$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AW$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AW1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AY$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AX$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AX1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>AZ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AY$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AY1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BA$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>AZ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:AZ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BB$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BA$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BA1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BC$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BB$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BB1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BD$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BC$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BC1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BE$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BD$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BD1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BF$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BE$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BE1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BG$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BF$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BF1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BH$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BG$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BG1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BI$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BH$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BH1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BJ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BI$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BI1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BK$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BJ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BJ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BL$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BK$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BK1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BM$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BL$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BL1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BN$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BM$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BM1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BO$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BN$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BN1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BP$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BO$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BO1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BQ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BP$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BP1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BR$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BQ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BQ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BS$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BR$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BR1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BT$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BS$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BS1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BU$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BT$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BT1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BV$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BU1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BU$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BU1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BU1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BW$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BV1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BV$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BV1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BV1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BX$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BW1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BW$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BW1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BW1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BY$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BX1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BX$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BX1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BX1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>BZ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BY1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BY$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BY1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BY1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CA$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BZ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>BZ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BZ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:BZ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CB$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CA1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CA$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CA1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CA1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CC$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CB1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CB$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CB1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CB1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CD$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CC1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CC$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CC1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CC1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CE$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CD1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CD$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CD1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CD1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CF$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CE1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CE$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CE1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CE1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CG$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CF1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CF$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CF1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CF1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CH$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CG1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CG$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CG1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CG1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CI$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CH1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CH$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CH1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CH1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CJ$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CI1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CI$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CI1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CI1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CK$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CJ1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CJ$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CJ1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CJ1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CL$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CK1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CK$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CK1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CK1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CM$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CL1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CL$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CL1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CL1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CN$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CM1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CM$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CM1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CM1336))))","v":0},{"$f":"IF(OFFSET($G1326, -$E1336, $E1336)=\"n/a\",0,IF(OFFSET($G1333, -$E1336, $E1336)=\"SL\",\nIF(OFFSET($G1326,-$E1336,$E1336)+$E1336>CO$5,IFERROR((OFFSET($G1325,-$E1336,$E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CN1336)),\nIF(OFFSET($G1327,-$E1336,$E1336)+$E1336>CN$5,IFERROR(((OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CN1336))*OFFSET($G1332, -$E1336, $E1336)/(OFFSET($G1326,-$E1336,$E1336))),0),OFFSET($G1325,-$E1336,$E1336)-SUM($G1336:CN1336))))","v":0}]
[null,null,null,null,{"$f":"E1323+1","v":49},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1351)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1351)-INDEX('TAB input'!H$72:H$121, $E1351)-INDEX('TAB input'!H$126:H$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1351)-INDEX('TAB input'!I$72:I$121, $E1351)-INDEX('TAB input'!I$126:I$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1351)-INDEX('TAB input'!J$72:J$121, $E1351)-INDEX('TAB input'!J$126:J$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1351)-INDEX('TAB input'!K$72:K$121, $E1351)-INDEX('TAB input'!K$126:K$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1351)-INDEX('TAB input'!L$72:L$121, $E1351)-INDEX('TAB input'!L$126:L$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1351)-INDEX('TAB input'!M$72:M$121, $E1351)-INDEX('TAB input'!M$126:M$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1351)-INDEX('TAB input'!N$72:N$121, $E1351)-INDEX('TAB input'!N$126:N$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1351)-INDEX('TAB input'!O$72:O$121, $E1351)-INDEX('TAB input'!O$126:O$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1351)-INDEX('TAB input'!P$72:P$121, $E1351)-INDEX('TAB input'!P$126:P$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1351)-INDEX('TAB input'!Q$72:Q$121, $E1351)-INDEX('TAB input'!Q$126:Q$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1351)-INDEX('TAB input'!R$72:R$121, $E1351)-INDEX('TAB input'!R$126:R$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1351)-INDEX('TAB input'!S$72:S$121, $E1351)-INDEX('TAB input'!S$126:S$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1351)-INDEX('TAB input'!T$72:T$121, $E1351)-INDEX('TAB input'!T$126:T$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1351)-INDEX('TAB input'!U$72:U$121, $E1351)-INDEX('TAB input'!U$126:U$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1351)-INDEX('TAB input'!V$72:V$121, $E1351)-INDEX('TAB input'!V$126:V$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1351)-INDEX('TAB input'!W$72:W$121, $E1351)-INDEX('TAB input'!W$126:W$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1351)-INDEX('TAB input'!X$72:X$121, $E1351)-INDEX('TAB input'!X$126:X$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1351)-INDEX('TAB input'!Y$72:Y$121, $E1351)-INDEX('TAB input'!Y$126:Y$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1351)-INDEX('TAB input'!Z$72:Z$121, $E1351)-INDEX('TAB input'!Z$126:Z$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1351)-INDEX('TAB input'!AA$72:AA$121, $E1351)-INDEX('TAB input'!AA$126:AA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1351)-INDEX('TAB input'!AB$72:AB$121, $E1351)-INDEX('TAB input'!AB$126:AB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1351)-INDEX('TAB input'!AC$72:AC$121, $E1351)-INDEX('TAB input'!AC$126:AC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1351)-INDEX('TAB input'!AD$72:AD$121, $E1351)-INDEX('TAB input'!AD$126:AD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1351)-INDEX('TAB input'!AE$72:AE$121, $E1351)-INDEX('TAB input'!AE$126:AE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1351)-INDEX('TAB input'!AF$72:AF$121, $E1351)-INDEX('TAB input'!AF$126:AF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1351)-INDEX('TAB input'!AG$72:AG$121, $E1351)-INDEX('TAB input'!AG$126:AG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1351)-INDEX('TAB input'!AH$72:AH$121, $E1351)-INDEX('TAB input'!AH$126:AH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1351)-INDEX('TAB input'!AI$72:AI$121, $E1351)-INDEX('TAB input'!AI$126:AI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1351)-INDEX('TAB input'!AJ$72:AJ$121, $E1351)-INDEX('TAB input'!AJ$126:AJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1351)-INDEX('TAB input'!AK$72:AK$121, $E1351)-INDEX('TAB input'!AK$126:AK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1351)-INDEX('TAB input'!AL$72:AL$121, $E1351)-INDEX('TAB input'!AL$126:AL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1351)-INDEX('TAB input'!AM$72:AM$121, $E1351)-INDEX('TAB input'!AM$126:AM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1351)-INDEX('TAB input'!AN$72:AN$121, $E1351)-INDEX('TAB input'!AN$126:AN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1351)-INDEX('TAB input'!AO$72:AO$121, $E1351)-INDEX('TAB input'!AO$126:AO$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1351)-INDEX('TAB input'!AP$72:AP$121, $E1351)-INDEX('TAB input'!AP$126:AP$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1351)-INDEX('TAB input'!AQ$72:AQ$121, $E1351)-INDEX('TAB input'!AQ$126:AQ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1351)-INDEX('TAB input'!AR$72:AR$121, $E1351)-INDEX('TAB input'!AR$126:AR$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1351)-INDEX('TAB input'!AS$72:AS$121, $E1351)-INDEX('TAB input'!AS$126:AS$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1351)-INDEX('TAB input'!AT$72:AT$121, $E1351)-INDEX('TAB input'!AT$126:AT$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1351)-INDEX('TAB input'!AU$72:AU$121, $E1351)-INDEX('TAB input'!AU$126:AU$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1351)-INDEX('TAB input'!AV$72:AV$121, $E1351)-INDEX('TAB input'!AV$126:AV$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1351)-INDEX('TAB input'!AW$72:AW$121, $E1351)-INDEX('TAB input'!AW$126:AW$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1351)-INDEX('TAB input'!AX$72:AX$121, $E1351)-INDEX('TAB input'!AX$126:AX$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1351)-INDEX('TAB input'!AY$72:AY$121, $E1351)-INDEX('TAB input'!AY$126:AY$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1351)-INDEX('TAB input'!AZ$72:AZ$121, $E1351)-INDEX('TAB input'!AZ$126:AZ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1351)-INDEX('TAB input'!BA$72:BA$121, $E1351)-INDEX('TAB input'!BA$126:BA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1351)-INDEX('TAB input'!BB$72:BB$121, $E1351)-INDEX('TAB input'!BB$126:BB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1351)-INDEX('TAB input'!BC$72:BC$121, $E1351)-INDEX('TAB input'!BC$126:BC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1351)-INDEX('TAB input'!BD$72:BD$121, $E1351)-INDEX('TAB input'!BD$126:BD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1351)-INDEX('TAB input'!BE$72:BE$121, $E1351)-INDEX('TAB input'!BE$126:BE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1351)-INDEX('TAB input'!BF$72:BF$121, $E1351)-INDEX('TAB input'!BF$126:BF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1351)-INDEX('TAB input'!BG$72:BG$121, $E1351)-INDEX('TAB input'!BG$126:BG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1351)-INDEX('TAB input'!BH$72:BH$121, $E1351)-INDEX('TAB input'!BH$126:BH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1351)-INDEX('TAB input'!BI$72:BI$121, $E1351)-INDEX('TAB input'!BI$126:BI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1351)-INDEX('TAB input'!BJ$72:BJ$121, $E1351)-INDEX('TAB input'!BJ$126:BJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1351)-INDEX('TAB input'!BK$72:BK$121, $E1351)-INDEX('TAB input'!BK$126:BK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1351)-INDEX('TAB input'!BL$72:BL$121, $E1351)-INDEX('TAB input'!BL$126:BL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1351)-INDEX('TAB input'!BM$72:BM$121, $E1351)-INDEX('TAB input'!BM$126:BM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1351)-INDEX('TAB input'!BN$72:BN$121, $E1351)-INDEX('TAB input'!BN$126:BN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1351)-INDEX('TAB input'!BO$72:BO$121, $E1351)-INDEX('TAB input'!BO$126:BO$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1351)-INDEX('TAB input'!BP$72:BP$121, $E1351)-INDEX('TAB input'!BP$126:BP$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1351)-INDEX('TAB input'!BQ$72:BQ$121, $E1351)-INDEX('TAB input'!BQ$126:BQ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1351)-INDEX('TAB input'!BR$72:BR$121, $E1351)-INDEX('TAB input'!BR$126:BR$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1351)-INDEX('TAB input'!BS$72:BS$121, $E1351)-INDEX('TAB input'!BS$126:BS$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1351)-INDEX('TAB input'!BT$72:BT$121, $E1351)-INDEX('TAB input'!BT$126:BT$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1351)-INDEX('TAB input'!BU$72:BU$121, $E1351)-INDEX('TAB input'!BU$126:BU$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1351)-INDEX('TAB input'!BV$72:BV$121, $E1351)-INDEX('TAB input'!BV$126:BV$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1351)-INDEX('TAB input'!BW$72:BW$121, $E1351)-INDEX('TAB input'!BW$126:BW$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1351)-INDEX('TAB input'!BX$72:BX$121, $E1351)-INDEX('TAB input'!BX$126:BX$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1351)-INDEX('TAB input'!BY$72:BY$121, $E1351)-INDEX('TAB input'!BY$126:BY$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1351)-INDEX('TAB input'!BZ$72:BZ$121, $E1351)-INDEX('TAB input'!BZ$126:BZ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1351)-INDEX('TAB input'!CA$72:CA$121, $E1351)-INDEX('TAB input'!CA$126:CA$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1351)-INDEX('TAB input'!CB$72:CB$121, $E1351)-INDEX('TAB input'!CB$126:CB$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1351)-INDEX('TAB input'!CC$72:CC$121, $E1351)-INDEX('TAB input'!CC$126:CC$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1351)-INDEX('TAB input'!CD$72:CD$121, $E1351)-INDEX('TAB input'!CD$126:CD$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1351)-INDEX('TAB input'!CE$72:CE$121, $E1351)-INDEX('TAB input'!CE$126:CE$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E1351)-INDEX('TAB input'!CF$72:CF$121, $E1351)-INDEX('TAB input'!CF$126:CF$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E1351)-INDEX('TAB input'!CG$72:CG$121, $E1351)-INDEX('TAB input'!CG$126:CG$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E1351)-INDEX('TAB input'!CH$72:CH$121, $E1351)-INDEX('TAB input'!CH$126:CH$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E1351)-INDEX('TAB input'!CI$72:CI$121, $E1351)-INDEX('TAB input'!CI$126:CI$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E1351)-INDEX('TAB input'!CJ$72:CJ$121, $E1351)-INDEX('TAB input'!CJ$126:CJ$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E1351)-INDEX('TAB input'!CK$72:CK$121, $E1351)-INDEX('TAB input'!CK$126:CK$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E1351)-INDEX('TAB input'!CL$72:CL$121, $E1351)-INDEX('TAB input'!CL$126:CL$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E1351)-INDEX('TAB input'!CM$72:CM$121, $E1351)-INDEX('TAB input'!CM$126:CM$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E1351)-INDEX('TAB input'!CN$72:CN$121, $E1351)-INDEX('TAB input'!CN$126:CN$175, $E1351)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E1351)-INDEX('TAB input'!CO$72:CO$121, $E1351)-INDEX('TAB input'!CO$126:CO$175, $E1351)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E1351)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E1351)","v":0}]
[null,null,null,null,{"$f":"E1366+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1367)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>M$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>L$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:L1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>N$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>M$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:M1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>O$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>N$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:N1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>P$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>O$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:O1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Q$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>P$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:P1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>R$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Q$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Q1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>S$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>R$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:R1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>T$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>S$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:S1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>U$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>T$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:T1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>V$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>U$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:U1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>W$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>V$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:V1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>X$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>W$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:W1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Y$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>X$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:X1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>Z$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Y$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Y1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AA$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>Z$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:Z1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AB$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AA$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AA1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AC$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AB$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AB1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AD$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AC$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AC1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AE$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AD$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AD1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AF$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AE$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AE1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AG$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AF$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AF1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AH$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AG$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AG1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AI$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AH$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AH1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AJ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AI$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AI1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AK$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AJ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AJ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AL$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AK$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AK1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AM$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AL$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AL1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AN$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AM$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AM1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AO$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AN$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AN1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AP$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AO$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AO1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AQ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AP$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AP1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AR$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AQ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AQ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AS$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AR$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AR1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AT$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AS$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AS1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AU$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AT$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AT1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AV$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AU$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AU1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AW$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AV$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AV1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AX$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AW$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AW1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AY$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AX$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AX1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>AZ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AY$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AY1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BA$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>AZ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:AZ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BB$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BA$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BA1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BC$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BB$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BB1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BD$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BC$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BC1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BE$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BD$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BD1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BF$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BE$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BE1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BG$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BF$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BF1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BH$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BG$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BG1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BI$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BH$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BH1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BJ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BI$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BI1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BK$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BJ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BJ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BL$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BK$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BK1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BM$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BL$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BL1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BN$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BM$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BM1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BO$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BN$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BN1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BP$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BO$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BO1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BQ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BP$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BP1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BR$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BQ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BQ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BS$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BR$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BR1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BT$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BS$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BS1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BU$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BT$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BT1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BV$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BU1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BU$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BU1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BU1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BW$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BV1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BV$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BV1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BV1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BX$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BW1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BW$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BW1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BW1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BY$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BX1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BX$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BX1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BX1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>BZ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BY1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BY$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BY1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BY1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CA$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BZ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>BZ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BZ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:BZ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CB$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CA1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CA$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CA1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CA1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CC$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CB1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CB$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CB1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CB1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CD$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CC1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CC$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CC1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CC1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CE$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CD1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CD$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CD1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CD1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CF$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CE1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CE$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CE1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CE1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CG$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CF1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CF$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CF1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CF1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CH$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CG1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CG$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CG1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CG1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CI$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CH1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CH$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CH1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CH1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CJ$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CI1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CI$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CI1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CI1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CK$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CJ1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CJ$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CJ1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CJ1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CL$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CK1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CK$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CK1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CK1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CM$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CL1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CL$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CL1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CL1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CN$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CM1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CM$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CM1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CM1367))))","v":0},{"$f":"IF(OFFSET($G1357, -$E1367, $E1367)=\"n/a\",0,IF(OFFSET($G1364, -$E1367, $E1367)=\"SL\",\nIF(OFFSET($G1357,-$E1367,$E1367)+$E1367>CO$5,IFERROR((OFFSET($G1356,-$E1367,$E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CN1367)),\nIF(OFFSET($G1358,-$E1367,$E1367)+$E1367>CN$5,IFERROR(((OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CN1367))*OFFSET($G1363, -$E1367, $E1367)/(OFFSET($G1357,-$E1367,$E1367))),0),OFFSET($G1356,-$E1367,$E1367)-SUM($G1367:CN1367))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1367)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>M$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>L$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:L1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>N$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>M$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:M1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>O$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>N$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:N1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>P$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>O$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:O1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Q$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>P$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:P1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>R$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Q$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Q1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>S$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>R$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:R1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>T$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>S$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:S1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>U$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>T$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:T1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>V$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>U$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:U1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>W$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>V$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:V1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>X$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>W$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:W1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Y$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>X$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:X1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>Z$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Y$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Y1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AA$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>Z$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:Z1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AB$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AA$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AA1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AC$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AB$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AB1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AD$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AC$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AC1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AE$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AD$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AD1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AF$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AE$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AE1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AG$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AF$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AF1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AH$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AG$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AG1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AI$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AH$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AH1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AJ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AI$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AI1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AK$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AJ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AJ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AL$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AK$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AK1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AM$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AL$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AL1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AN$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AM$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AM1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AO$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AN$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AN1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AP$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AO$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AO1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AQ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AP$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AP1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AR$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AQ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AQ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AS$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AR$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AR1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AT$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AS$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AS1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AU$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AT$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AT1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AV$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AU$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AU1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AW$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AV$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AV1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AX$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AW$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AW1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AY$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AX$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AX1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>AZ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AY$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AY1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BA$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>AZ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:AZ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BB$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BA$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BA1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BC$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BB$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BB1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BD$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BC$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BC1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BE$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BD$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BD1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BF$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BE$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BE1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BG$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BF$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BF1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BH$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BG$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BG1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BI$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BH$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BH1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BJ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BI$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BI1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BK$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BJ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BJ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BL$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BK$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BK1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BM$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BL$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BL1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BN$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BM$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BM1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BO$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BN$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BN1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BP$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BO$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BO1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BQ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BP$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BP1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BR$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BQ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BQ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BS$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BR$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BR1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BT$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BS$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BS1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BU$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BT$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BT1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BV$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BU1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BU$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BU1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BU1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BW$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BV1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BV$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BV1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BV1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BX$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BW1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BW$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BW1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BW1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BY$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BX1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BX$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BX1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BX1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>BZ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BY1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BY$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BY1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BY1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CA$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BZ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>BZ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BZ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:BZ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CB$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CA1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CA$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CA1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CA1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CC$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CB1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CB$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CB1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CB1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CD$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CC1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CC$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CC1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CC1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CE$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CD1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CD$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CD1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CD1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CF$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CE1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CE$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CE1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CE1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CG$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CF1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CF$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CF1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CF1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CH$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CG1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CG$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CG1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CG1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CI$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CH1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CH$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CH1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CH1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CJ$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CI1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CI$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CI1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CI1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CK$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CJ1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CJ$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CJ1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CJ1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CL$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CK1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CK$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CK1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CK1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CM$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CL1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CL$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CL1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CL1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CN$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CM1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CM$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CM1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CM1374))))","v":0},{"$f":"IF(OFFSET($G1360, -$E1366, $E1367)=\"n/a\", 0, IF(OFFSET($G1363, -$E1366, $E1367)=\"SL\",\nIF(OFFSET($G1360, -$E1366, $E1367)+$E1367>CO$5, IFERROR((OFFSET($G1359, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))), 0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CN1374)),\nIF(OFFSET($G1361, -$E1366, $E1367)+$E1367>CN$5, IFERROR(((OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CN1374))*OFFSET($G1362, -$E1366, $E1367)/(OFFSET($G1360, -$E1366, $E1367))),0), OFFSET($G1359, -$E1366, $E1367)-SUM($G1374:CN1374))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1350&\" - tax depreciation\"","v":"In-house software - tax depreciation"},null,{"$f":"SUM(H1362:H1375)+H1354","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1362:R1375)+R1354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1362:BT1375)+BT1354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"\"Asset class \"&E1379","v":"Asset class 50"},{"$f":"INDEX('TAB input'!$E$18:$E$67, MATCH($E1379, 'TAB input'!$D$18:$D$67, 0))","v":"Equity raising costs"}]
[null,null,null,null,{"$f":"E1351+1","v":50},"Value of starting TAB and net capex addition",{"$f":"INDEX('TAB input'!$G$18:$G$67, $E1379)","v":0},{"$f":"INDEX('TAB input'!H$18:H$67, $E1379)-INDEX('TAB input'!H$72:H$121, $E1379)-INDEX('TAB input'!H$126:H$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$18:I$67, $E1379)-INDEX('TAB input'!I$72:I$121, $E1379)-INDEX('TAB input'!I$126:I$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$18:J$67, $E1379)-INDEX('TAB input'!J$72:J$121, $E1379)-INDEX('TAB input'!J$126:J$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$18:K$67, $E1379)-INDEX('TAB input'!K$72:K$121, $E1379)-INDEX('TAB input'!K$126:K$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$18:L$67, $E1379)-INDEX('TAB input'!L$72:L$121, $E1379)-INDEX('TAB input'!L$126:L$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$18:M$67, $E1379)-INDEX('TAB input'!M$72:M$121, $E1379)-INDEX('TAB input'!M$126:M$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$18:N$67, $E1379)-INDEX('TAB input'!N$72:N$121, $E1379)-INDEX('TAB input'!N$126:N$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$18:O$67, $E1379)-INDEX('TAB input'!O$72:O$121, $E1379)-INDEX('TAB input'!O$126:O$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$18:P$67, $E1379)-INDEX('TAB input'!P$72:P$121, $E1379)-INDEX('TAB input'!P$126:P$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$18:Q$67, $E1379)-INDEX('TAB input'!Q$72:Q$121, $E1379)-INDEX('TAB input'!Q$126:Q$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$18:R$67, $E1379)-INDEX('TAB input'!R$72:R$121, $E1379)-INDEX('TAB input'!R$126:R$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$18:S$67, $E1379)-INDEX('TAB input'!S$72:S$121, $E1379)-INDEX('TAB input'!S$126:S$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$18:T$67, $E1379)-INDEX('TAB input'!T$72:T$121, $E1379)-INDEX('TAB input'!T$126:T$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$18:U$67, $E1379)-INDEX('TAB input'!U$72:U$121, $E1379)-INDEX('TAB input'!U$126:U$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$18:V$67, $E1379)-INDEX('TAB input'!V$72:V$121, $E1379)-INDEX('TAB input'!V$126:V$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$18:W$67, $E1379)-INDEX('TAB input'!W$72:W$121, $E1379)-INDEX('TAB input'!W$126:W$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$18:X$67, $E1379)-INDEX('TAB input'!X$72:X$121, $E1379)-INDEX('TAB input'!X$126:X$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$18:Y$67, $E1379)-INDEX('TAB input'!Y$72:Y$121, $E1379)-INDEX('TAB input'!Y$126:Y$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$18:Z$67, $E1379)-INDEX('TAB input'!Z$72:Z$121, $E1379)-INDEX('TAB input'!Z$126:Z$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$18:AA$67, $E1379)-INDEX('TAB input'!AA$72:AA$121, $E1379)-INDEX('TAB input'!AA$126:AA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$18:AB$67, $E1379)-INDEX('TAB input'!AB$72:AB$121, $E1379)-INDEX('TAB input'!AB$126:AB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$18:AC$67, $E1379)-INDEX('TAB input'!AC$72:AC$121, $E1379)-INDEX('TAB input'!AC$126:AC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$18:AD$67, $E1379)-INDEX('TAB input'!AD$72:AD$121, $E1379)-INDEX('TAB input'!AD$126:AD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$18:AE$67, $E1379)-INDEX('TAB input'!AE$72:AE$121, $E1379)-INDEX('TAB input'!AE$126:AE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$18:AF$67, $E1379)-INDEX('TAB input'!AF$72:AF$121, $E1379)-INDEX('TAB input'!AF$126:AF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$18:AG$67, $E1379)-INDEX('TAB input'!AG$72:AG$121, $E1379)-INDEX('TAB input'!AG$126:AG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$18:AH$67, $E1379)-INDEX('TAB input'!AH$72:AH$121, $E1379)-INDEX('TAB input'!AH$126:AH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$18:AI$67, $E1379)-INDEX('TAB input'!AI$72:AI$121, $E1379)-INDEX('TAB input'!AI$126:AI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$18:AJ$67, $E1379)-INDEX('TAB input'!AJ$72:AJ$121, $E1379)-INDEX('TAB input'!AJ$126:AJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$18:AK$67, $E1379)-INDEX('TAB input'!AK$72:AK$121, $E1379)-INDEX('TAB input'!AK$126:AK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$18:AL$67, $E1379)-INDEX('TAB input'!AL$72:AL$121, $E1379)-INDEX('TAB input'!AL$126:AL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$18:AM$67, $E1379)-INDEX('TAB input'!AM$72:AM$121, $E1379)-INDEX('TAB input'!AM$126:AM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$18:AN$67, $E1379)-INDEX('TAB input'!AN$72:AN$121, $E1379)-INDEX('TAB input'!AN$126:AN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$18:AO$67, $E1379)-INDEX('TAB input'!AO$72:AO$121, $E1379)-INDEX('TAB input'!AO$126:AO$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$18:AP$67, $E1379)-INDEX('TAB input'!AP$72:AP$121, $E1379)-INDEX('TAB input'!AP$126:AP$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$18:AQ$67, $E1379)-INDEX('TAB input'!AQ$72:AQ$121, $E1379)-INDEX('TAB input'!AQ$126:AQ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$18:AR$67, $E1379)-INDEX('TAB input'!AR$72:AR$121, $E1379)-INDEX('TAB input'!AR$126:AR$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$18:AS$67, $E1379)-INDEX('TAB input'!AS$72:AS$121, $E1379)-INDEX('TAB input'!AS$126:AS$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$18:AT$67, $E1379)-INDEX('TAB input'!AT$72:AT$121, $E1379)-INDEX('TAB input'!AT$126:AT$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$18:AU$67, $E1379)-INDEX('TAB input'!AU$72:AU$121, $E1379)-INDEX('TAB input'!AU$126:AU$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$18:AV$67, $E1379)-INDEX('TAB input'!AV$72:AV$121, $E1379)-INDEX('TAB input'!AV$126:AV$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$18:AW$67, $E1379)-INDEX('TAB input'!AW$72:AW$121, $E1379)-INDEX('TAB input'!AW$126:AW$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$18:AX$67, $E1379)-INDEX('TAB input'!AX$72:AX$121, $E1379)-INDEX('TAB input'!AX$126:AX$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$18:AY$67, $E1379)-INDEX('TAB input'!AY$72:AY$121, $E1379)-INDEX('TAB input'!AY$126:AY$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$18:AZ$67, $E1379)-INDEX('TAB input'!AZ$72:AZ$121, $E1379)-INDEX('TAB input'!AZ$126:AZ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$18:BA$67, $E1379)-INDEX('TAB input'!BA$72:BA$121, $E1379)-INDEX('TAB input'!BA$126:BA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$18:BB$67, $E1379)-INDEX('TAB input'!BB$72:BB$121, $E1379)-INDEX('TAB input'!BB$126:BB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$18:BC$67, $E1379)-INDEX('TAB input'!BC$72:BC$121, $E1379)-INDEX('TAB input'!BC$126:BC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$18:BD$67, $E1379)-INDEX('TAB input'!BD$72:BD$121, $E1379)-INDEX('TAB input'!BD$126:BD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$18:BE$67, $E1379)-INDEX('TAB input'!BE$72:BE$121, $E1379)-INDEX('TAB input'!BE$126:BE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$18:BF$67, $E1379)-INDEX('TAB input'!BF$72:BF$121, $E1379)-INDEX('TAB input'!BF$126:BF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$18:BG$67, $E1379)-INDEX('TAB input'!BG$72:BG$121, $E1379)-INDEX('TAB input'!BG$126:BG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$18:BH$67, $E1379)-INDEX('TAB input'!BH$72:BH$121, $E1379)-INDEX('TAB input'!BH$126:BH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$18:BI$67, $E1379)-INDEX('TAB input'!BI$72:BI$121, $E1379)-INDEX('TAB input'!BI$126:BI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$18:BJ$67, $E1379)-INDEX('TAB input'!BJ$72:BJ$121, $E1379)-INDEX('TAB input'!BJ$126:BJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$18:BK$67, $E1379)-INDEX('TAB input'!BK$72:BK$121, $E1379)-INDEX('TAB input'!BK$126:BK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$18:BL$67, $E1379)-INDEX('TAB input'!BL$72:BL$121, $E1379)-INDEX('TAB input'!BL$126:BL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$18:BM$67, $E1379)-INDEX('TAB input'!BM$72:BM$121, $E1379)-INDEX('TAB input'!BM$126:BM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$18:BN$67, $E1379)-INDEX('TAB input'!BN$72:BN$121, $E1379)-INDEX('TAB input'!BN$126:BN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$18:BO$67, $E1379)-INDEX('TAB input'!BO$72:BO$121, $E1379)-INDEX('TAB input'!BO$126:BO$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$18:BP$67, $E1379)-INDEX('TAB input'!BP$72:BP$121, $E1379)-INDEX('TAB input'!BP$126:BP$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$18:BQ$67, $E1379)-INDEX('TAB input'!BQ$72:BQ$121, $E1379)-INDEX('TAB input'!BQ$126:BQ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$18:BR$67, $E1379)-INDEX('TAB input'!BR$72:BR$121, $E1379)-INDEX('TAB input'!BR$126:BR$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$18:BS$67, $E1379)-INDEX('TAB input'!BS$72:BS$121, $E1379)-INDEX('TAB input'!BS$126:BS$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$18:BT$67, $E1379)-INDEX('TAB input'!BT$72:BT$121, $E1379)-INDEX('TAB input'!BT$126:BT$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$18:BU$67, $E1379)-INDEX('TAB input'!BU$72:BU$121, $E1379)-INDEX('TAB input'!BU$126:BU$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$18:BV$67, $E1379)-INDEX('TAB input'!BV$72:BV$121, $E1379)-INDEX('TAB input'!BV$126:BV$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$18:BW$67, $E1379)-INDEX('TAB input'!BW$72:BW$121, $E1379)-INDEX('TAB input'!BW$126:BW$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$18:BX$67, $E1379)-INDEX('TAB input'!BX$72:BX$121, $E1379)-INDEX('TAB input'!BX$126:BX$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$18:BY$67, $E1379)-INDEX('TAB input'!BY$72:BY$121, $E1379)-INDEX('TAB input'!BY$126:BY$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$18:BZ$67, $E1379)-INDEX('TAB input'!BZ$72:BZ$121, $E1379)-INDEX('TAB input'!BZ$126:BZ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$18:CA$67, $E1379)-INDEX('TAB input'!CA$72:CA$121, $E1379)-INDEX('TAB input'!CA$126:CA$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$18:CB$67, $E1379)-INDEX('TAB input'!CB$72:CB$121, $E1379)-INDEX('TAB input'!CB$126:CB$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$18:CC$67, $E1379)-INDEX('TAB input'!CC$72:CC$121, $E1379)-INDEX('TAB input'!CC$126:CC$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$18:CD$67, $E1379)-INDEX('TAB input'!CD$72:CD$121, $E1379)-INDEX('TAB input'!CD$126:CD$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$18:CE$67, $E1379)-INDEX('TAB input'!CE$72:CE$121, $E1379)-INDEX('TAB input'!CE$126:CE$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$18:CF$67, $E1379)-INDEX('TAB input'!CF$72:CF$121, $E1379)-INDEX('TAB input'!CF$126:CF$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$18:CG$67, $E1379)-INDEX('TAB input'!CG$72:CG$121, $E1379)-INDEX('TAB input'!CG$126:CG$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$18:CH$67, $E1379)-INDEX('TAB input'!CH$72:CH$121, $E1379)-INDEX('TAB input'!CH$126:CH$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$18:CI$67, $E1379)-INDEX('TAB input'!CI$72:CI$121, $E1379)-INDEX('TAB input'!CI$126:CI$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$18:CJ$67, $E1379)-INDEX('TAB input'!CJ$72:CJ$121, $E1379)-INDEX('TAB input'!CJ$126:CJ$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CK$18:CK$67, $E1379)-INDEX('TAB input'!CK$72:CK$121, $E1379)-INDEX('TAB input'!CK$126:CK$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CL$18:CL$67, $E1379)-INDEX('TAB input'!CL$72:CL$121, $E1379)-INDEX('TAB input'!CL$126:CL$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CM$18:CM$67, $E1379)-INDEX('TAB input'!CM$72:CM$121, $E1379)-INDEX('TAB input'!CM$126:CM$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CN$18:CN$67, $E1379)-INDEX('TAB input'!CN$72:CN$121, $E1379)-INDEX('TAB input'!CN$126:CN$175, $E1379)","v":0},{"$f":"INDEX('TAB input'!CO$18:CO$67, $E1379)-INDEX('TAB input'!CO$72:CO$121, $E1379)-INDEX('TAB input'!CO$126:CO$175, $E1379)","v":0}]
[null,null,null,null,null,"Initial remaining life and tax standard lives (years)",{"$f":"IF(INDEX('TAB input'!$G$180:$G$229, $E1379)=\"\", IF($G1379=0, 0, F1380), INDEX('TAB input'!$G$180:$G$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!H$180:H$229, $E1379)=\"\", G1380, INDEX('TAB input'!H$180:H$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!I$180:I$229, $E1379)=\"\", H1380, INDEX('TAB input'!I$180:I$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!J$180:J$229, $E1379)=\"\", I1380, INDEX('TAB input'!J$180:J$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!K$180:K$229, $E1379)=\"\", J1380, INDEX('TAB input'!K$180:K$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!L$180:L$229, $E1379)=\"\", K1380, INDEX('TAB input'!L$180:L$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!M$180:M$229, $E1379)=\"\", L1380, INDEX('TAB input'!M$180:M$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!N$180:N$229, $E1379)=\"\", M1380, INDEX('TAB input'!N$180:N$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!O$180:O$229, $E1379)=\"\", N1380, INDEX('TAB input'!O$180:O$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!P$180:P$229, $E1379)=\"\", O1380, INDEX('TAB input'!P$180:P$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!Q$180:Q$229, $E1379)=\"\", P1380, INDEX('TAB input'!Q$180:Q$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!R$180:R$229, $E1379)=\"\", Q1380, INDEX('TAB input'!R$180:R$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!S$180:S$229, $E1379)=\"\", R1380, INDEX('TAB input'!S$180:S$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!T$180:T$229, $E1379)=\"\", S1380, INDEX('TAB input'!T$180:T$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!U$180:U$229, $E1379)=\"\", T1380, INDEX('TAB input'!U$180:U$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!V$180:V$229, $E1379)=\"\", U1380, INDEX('TAB input'!V$180:V$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!W$180:W$229, $E1379)=\"\", V1380, INDEX('TAB input'!W$180:W$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!X$180:X$229, $E1379)=\"\", W1380, INDEX('TAB input'!X$180:X$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!Y$180:Y$229, $E1379)=\"\", X1380, INDEX('TAB input'!Y$180:Y$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!Z$180:Z$229, $E1379)=\"\", Y1380, INDEX('TAB input'!Z$180:Z$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AA$180:AA$229, $E1379)=\"\", Z1380, INDEX('TAB input'!AA$180:AA$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AB$180:AB$229, $E1379)=\"\", AA1380, INDEX('TAB input'!AB$180:AB$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AC$180:AC$229, $E1379)=\"\", AB1380, INDEX('TAB input'!AC$180:AC$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AD$180:AD$229, $E1379)=\"\", AC1380, INDEX('TAB input'!AD$180:AD$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AE$180:AE$229, $E1379)=\"\", AD1380, INDEX('TAB input'!AE$180:AE$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AF$180:AF$229, $E1379)=\"\", AE1380, INDEX('TAB input'!AF$180:AF$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AG$180:AG$229, $E1379)=\"\", AF1380, INDEX('TAB input'!AG$180:AG$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AH$180:AH$229, $E1379)=\"\", AG1380, INDEX('TAB input'!AH$180:AH$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AI$180:AI$229, $E1379)=\"\", AH1380, INDEX('TAB input'!AI$180:AI$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$180:AJ$229, $E1379)=\"\", AI1380, INDEX('TAB input'!AJ$180:AJ$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AK$180:AK$229, $E1379)=\"\", AJ1380, INDEX('TAB input'!AK$180:AK$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AL$180:AL$229, $E1379)=\"\", AK1380, INDEX('TAB input'!AL$180:AL$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AM$180:AM$229, $E1379)=\"\", AL1380, INDEX('TAB input'!AM$180:AM$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AN$180:AN$229, $E1379)=\"\", AM1380, INDEX('TAB input'!AN$180:AN$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AO$180:AO$229, $E1379)=\"\", AN1380, INDEX('TAB input'!AO$180:AO$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AP$180:AP$229, $E1379)=\"\", AO1380, INDEX('TAB input'!AP$180:AP$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$180:AQ$229, $E1379)=\"\", AP1380, INDEX('TAB input'!AQ$180:AQ$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AR$180:AR$229, $E1379)=\"\", AQ1380, INDEX('TAB input'!AR$180:AR$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AS$180:AS$229, $E1379)=\"\", AR1380, INDEX('TAB input'!AS$180:AS$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AT$180:AT$229, $E1379)=\"\", AS1380, INDEX('TAB input'!AT$180:AT$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AU$180:AU$229, $E1379)=\"\", AT1380, INDEX('TAB input'!AU$180:AU$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AV$180:AV$229, $E1379)=\"\", AU1380, INDEX('TAB input'!AV$180:AV$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AW$180:AW$229, $E1379)=\"\", AV1380, INDEX('TAB input'!AW$180:AW$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AX$180:AX$229, $E1379)=\"\", AW1380, INDEX('TAB input'!AX$180:AX$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AY$180:AY$229, $E1379)=\"\", AX1380, INDEX('TAB input'!AY$180:AY$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$180:AZ$229, $E1379)=\"\", AY1380, INDEX('TAB input'!AZ$180:AZ$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BA$180:BA$229, $E1379)=\"\", AZ1380, INDEX('TAB input'!BA$180:BA$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BB$180:BB$229, $E1379)=\"\", BA1380, INDEX('TAB input'!BB$180:BB$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BC$180:BC$229, $E1379)=\"\", BB1380, INDEX('TAB input'!BC$180:BC$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BD$180:BD$229, $E1379)=\"\", BC1380, INDEX('TAB input'!BD$180:BD$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BE$180:BE$229, $E1379)=\"\", BD1380, INDEX('TAB input'!BE$180:BE$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BF$180:BF$229, $E1379)=\"\", BE1380, INDEX('TAB input'!BF$180:BF$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BG$180:BG$229, $E1379)=\"\", BF1380, INDEX('TAB input'!BG$180:BG$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BH$180:BH$229, $E1379)=\"\", BG1380, INDEX('TAB input'!BH$180:BH$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BI$180:BI$229, $E1379)=\"\", BH1380, INDEX('TAB input'!BI$180:BI$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$180:BJ$229, $E1379)=\"\", BI1380, INDEX('TAB input'!BJ$180:BJ$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BK$180:BK$229, $E1379)=\"\", BJ1380, INDEX('TAB input'!BK$180:BK$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BL$180:BL$229, $E1379)=\"\", BK1380, INDEX('TAB input'!BL$180:BL$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BM$180:BM$229, $E1379)=\"\", BL1380, INDEX('TAB input'!BM$180:BM$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BN$180:BN$229, $E1379)=\"\", BM1380, INDEX('TAB input'!BN$180:BN$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BO$180:BO$229, $E1379)=\"\", BN1380, INDEX('TAB input'!BO$180:BO$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BP$180:BP$229, $E1379)=\"\", BO1380, INDEX('TAB input'!BP$180:BP$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$180:BQ$229, $E1379)=\"\", BP1380, INDEX('TAB input'!BQ$180:BQ$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BR$180:BR$229, $E1379)=\"\", BQ1380, INDEX('TAB input'!BR$180:BR$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BS$180:BS$229, $E1379)=\"\", BR1380, INDEX('TAB input'!BS$180:BS$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BT$180:BT$229, $E1379)=\"\", BS1380, INDEX('TAB input'!BT$180:BT$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BU$180:BU$229, $E1379)=\"\", BT1380, INDEX('TAB input'!BU$180:BU$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BV$180:BV$229, $E1379)=\"\", BU1380, INDEX('TAB input'!BV$180:BV$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BW$180:BW$229, $E1379)=\"\", BV1380, INDEX('TAB input'!BW$180:BW$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BX$180:BX$229, $E1379)=\"\", BW1380, INDEX('TAB input'!BX$180:BX$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BY$180:BY$229, $E1379)=\"\", BX1380, INDEX('TAB input'!BY$180:BY$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$180:BZ$229, $E1379)=\"\", BY1380, INDEX('TAB input'!BZ$180:BZ$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CA$180:CA$229, $E1379)=\"\", BZ1380, INDEX('TAB input'!CA$180:CA$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CB$180:CB$229, $E1379)=\"\", CA1380, INDEX('TAB input'!CB$180:CB$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CC$180:CC$229, $E1379)=\"\", CB1380, INDEX('TAB input'!CC$180:CC$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CD$180:CD$229, $E1379)=\"\", CC1380, INDEX('TAB input'!CD$180:CD$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CE$180:CE$229, $E1379)=\"\", CD1380, INDEX('TAB input'!CE$180:CE$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CF$180:CF$229, $E1379)=\"\", CE1380, INDEX('TAB input'!CF$180:CF$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CG$180:CG$229, $E1379)=\"\", CF1380, INDEX('TAB input'!CG$180:CG$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CH$180:CH$229, $E1379)=\"\", CG1380, INDEX('TAB input'!CH$180:CH$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CI$180:CI$229, $E1379)=\"\", CH1380, INDEX('TAB input'!CI$180:CI$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$180:CJ$229, $E1379)=\"\", CI1380, INDEX('TAB input'!CJ$180:CJ$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CK$180:CK$229, $E1379)=\"\", CJ1380, INDEX('TAB input'!CK$180:CK$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CL$180:CL$229, $E1379)=\"\", CK1380, INDEX('TAB input'!CL$180:CL$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CM$180:CM$229, $E1379)=\"\", CL1380, INDEX('TAB input'!CM$180:CM$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CN$180:CN$229, $E1379)=\"\", CM1380, INDEX('TAB input'!CN$180:CN$229, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CO$180:CO$229, $E1379)=\"\", CN1380, INDEX('TAB input'!CO$180:CO$229, $E1379))","v":0}]
[null,null,null,null,null,"Capital base standard life (years)",null,{"$f":"IF(INDEX('TAB input'!H$233:H$282, $E1379)=0, G1381, INDEX('TAB input'!H$233:H$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!I$233:I$282, $E1379)=0, H1381, INDEX('TAB input'!I$233:I$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!J$233:J$282, $E1379)=0, I1381, INDEX('TAB input'!J$233:J$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!K$233:K$282, $E1379)=0, J1381, INDEX('TAB input'!K$233:K$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!L$233:L$282, $E1379)=0, K1381, INDEX('TAB input'!L$233:L$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!M$233:M$282, $E1379)=0, L1381, INDEX('TAB input'!M$233:M$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!N$233:N$282, $E1379)=0, M1381, INDEX('TAB input'!N$233:N$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!O$233:O$282, $E1379)=0, N1381, INDEX('TAB input'!O$233:O$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!P$233:P$282, $E1379)=0, O1381, INDEX('TAB input'!P$233:P$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!Q$233:Q$282, $E1379)=0, P1381, INDEX('TAB input'!Q$233:Q$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!R$233:R$282, $E1379)=0, Q1381, INDEX('TAB input'!R$233:R$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!S$233:S$282, $E1379)=0, R1381, INDEX('TAB input'!S$233:S$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!T$233:T$282, $E1379)=0, S1381, INDEX('TAB input'!T$233:T$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!U$233:U$282, $E1379)=0, T1381, INDEX('TAB input'!U$233:U$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!V$233:V$282, $E1379)=0, U1381, INDEX('TAB input'!V$233:V$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!W$233:W$282, $E1379)=0, V1381, INDEX('TAB input'!W$233:W$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!X$233:X$282, $E1379)=0, W1381, INDEX('TAB input'!X$233:X$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!Y$233:Y$282, $E1379)=0, X1381, INDEX('TAB input'!Y$233:Y$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!Z$233:Z$282, $E1379)=0, Y1381, INDEX('TAB input'!Z$233:Z$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AA$233:AA$282, $E1379)=0, Z1381, INDEX('TAB input'!AA$233:AA$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AB$233:AB$282, $E1379)=0, AA1381, INDEX('TAB input'!AB$233:AB$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AC$233:AC$282, $E1379)=0, AB1381, INDEX('TAB input'!AC$233:AC$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AD$233:AD$282, $E1379)=0, AC1381, INDEX('TAB input'!AD$233:AD$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AE$233:AE$282, $E1379)=0, AD1381, INDEX('TAB input'!AE$233:AE$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AF$233:AF$282, $E1379)=0, AE1381, INDEX('TAB input'!AF$233:AF$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AG$233:AG$282, $E1379)=0, AF1381, INDEX('TAB input'!AG$233:AG$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AH$233:AH$282, $E1379)=0, AG1381, INDEX('TAB input'!AH$233:AH$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AI$233:AI$282, $E1379)=0, AH1381, INDEX('TAB input'!AI$233:AI$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AJ$233:AJ$282, $E1379)=0, AI1381, INDEX('TAB input'!AJ$233:AJ$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AK$233:AK$282, $E1379)=0, AJ1381, INDEX('TAB input'!AK$233:AK$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AL$233:AL$282, $E1379)=0, AK1381, INDEX('TAB input'!AL$233:AL$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AM$233:AM$282, $E1379)=0, AL1381, INDEX('TAB input'!AM$233:AM$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AN$233:AN$282, $E1379)=0, AM1381, INDEX('TAB input'!AN$233:AN$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AO$233:AO$282, $E1379)=0, AN1381, INDEX('TAB input'!AO$233:AO$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AP$233:AP$282, $E1379)=0, AO1381, INDEX('TAB input'!AP$233:AP$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AQ$233:AQ$282, $E1379)=0, AP1381, INDEX('TAB input'!AQ$233:AQ$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AR$233:AR$282, $E1379)=0, AQ1381, INDEX('TAB input'!AR$233:AR$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AS$233:AS$282, $E1379)=0, AR1381, INDEX('TAB input'!AS$233:AS$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AT$233:AT$282, $E1379)=0, AS1381, INDEX('TAB input'!AT$233:AT$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AU$233:AU$282, $E1379)=0, AT1381, INDEX('TAB input'!AU$233:AU$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AV$233:AV$282, $E1379)=0, AU1381, INDEX('TAB input'!AV$233:AV$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AW$233:AW$282, $E1379)=0, AV1381, INDEX('TAB input'!AW$233:AW$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AX$233:AX$282, $E1379)=0, AW1381, INDEX('TAB input'!AX$233:AX$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AY$233:AY$282, $E1379)=0, AX1381, INDEX('TAB input'!AY$233:AY$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!AZ$233:AZ$282, $E1379)=0, AY1381, INDEX('TAB input'!AZ$233:AZ$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BA$233:BA$282, $E1379)=0, AZ1381, INDEX('TAB input'!BA$233:BA$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BB$233:BB$282, $E1379)=0, BA1381, INDEX('TAB input'!BB$233:BB$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BC$233:BC$282, $E1379)=0, BB1381, INDEX('TAB input'!BC$233:BC$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BD$233:BD$282, $E1379)=0, BC1381, INDEX('TAB input'!BD$233:BD$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BE$233:BE$282, $E1379)=0, BD1381, INDEX('TAB input'!BE$233:BE$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BF$233:BF$282, $E1379)=0, BE1381, INDEX('TAB input'!BF$233:BF$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BG$233:BG$282, $E1379)=0, BF1381, INDEX('TAB input'!BG$233:BG$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BH$233:BH$282, $E1379)=0, BG1381, INDEX('TAB input'!BH$233:BH$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BI$233:BI$282, $E1379)=0, BH1381, INDEX('TAB input'!BI$233:BI$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BJ$233:BJ$282, $E1379)=0, BI1381, INDEX('TAB input'!BJ$233:BJ$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BK$233:BK$282, $E1379)=0, BJ1381, INDEX('TAB input'!BK$233:BK$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BL$233:BL$282, $E1379)=0, BK1381, INDEX('TAB input'!BL$233:BL$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BM$233:BM$282, $E1379)=0, BL1381, INDEX('TAB input'!BM$233:BM$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BN$233:BN$282, $E1379)=0, BM1381, INDEX('TAB input'!BN$233:BN$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BO$233:BO$282, $E1379)=0, BN1381, INDEX('TAB input'!BO$233:BO$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BP$233:BP$282, $E1379)=0, BO1381, INDEX('TAB input'!BP$233:BP$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BQ$233:BQ$282, $E1379)=0, BP1381, INDEX('TAB input'!BQ$233:BQ$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BR$233:BR$282, $E1379)=0, BQ1381, INDEX('TAB input'!BR$233:BR$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BS$233:BS$282, $E1379)=0, BR1381, INDEX('TAB input'!BS$233:BS$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BT$233:BT$282, $E1379)=0, BS1381, INDEX('TAB input'!BT$233:BT$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BU$233:BU$282, $E1379)=0, BT1381, INDEX('TAB input'!BU$233:BU$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BV$233:BV$282, $E1379)=0, BU1381, INDEX('TAB input'!BV$233:BV$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BW$233:BW$282, $E1379)=0, BV1381, INDEX('TAB input'!BW$233:BW$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BX$233:BX$282, $E1379)=0, BW1381, INDEX('TAB input'!BX$233:BX$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BY$233:BY$282, $E1379)=0, BX1381, INDEX('TAB input'!BY$233:BY$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!BZ$233:BZ$282, $E1379)=0, BY1381, INDEX('TAB input'!BZ$233:BZ$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CA$233:CA$282, $E1379)=0, BZ1381, INDEX('TAB input'!CA$233:CA$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CB$233:CB$282, $E1379)=0, CA1381, INDEX('TAB input'!CB$233:CB$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CC$233:CC$282, $E1379)=0, CB1381, INDEX('TAB input'!CC$233:CC$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CD$233:CD$282, $E1379)=0, CC1381, INDEX('TAB input'!CD$233:CD$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CE$233:CE$282, $E1379)=0, CD1381, INDEX('TAB input'!CE$233:CE$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CF$233:CF$282, $E1379)=0, CE1381, INDEX('TAB input'!CF$233:CF$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CG$233:CG$282, $E1379)=0, CF1381, INDEX('TAB input'!CG$233:CG$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CH$233:CH$282, $E1379)=0, CG1381, INDEX('TAB input'!CH$233:CH$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CI$233:CI$282, $E1379)=0, CH1381, INDEX('TAB input'!CI$233:CI$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CJ$233:CJ$282, $E1379)=0, CI1381, INDEX('TAB input'!CJ$233:CJ$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CK$233:CK$282, $E1379)=0, CJ1381, INDEX('TAB input'!CK$233:CK$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CL$233:CL$282, $E1379)=0, CK1381, INDEX('TAB input'!CL$233:CL$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CM$233:CM$282, $E1379)=0, CL1381, INDEX('TAB input'!CM$233:CM$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CN$233:CN$282, $E1379)=0, CM1381, INDEX('TAB input'!CN$233:CN$282, $E1379))","v":0},{"$f":"IF(INDEX('TAB input'!CO$233:CO$282, $E1379)=0, CN1381, INDEX('TAB input'!CO$233:CO$282, $E1379))","v":0}]
[null,null,null,null,null,"Immediate expensing of capex",null,{"$f":"INDEX('TAB input'!H$72:H$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$72:I$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$72:J$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$72:K$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$72:L$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$72:M$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$72:N$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$72:O$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$72:P$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$72:Q$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$72:R$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$72:S$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$72:T$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$72:U$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$72:V$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$72:W$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$72:X$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$72:Y$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$72:Z$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$72:AA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$72:AB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$72:AC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$72:AD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$72:AE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$72:AF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$72:AG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$72:AH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$72:AI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$72:AJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$72:AK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$72:AL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$72:AM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$72:AN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$72:AO$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$72:AP$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$72:AQ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$72:AR$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$72:AS$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$72:AT$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$72:AU$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$72:AV$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$72:AW$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$72:AX$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$72:AY$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$72:AZ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$72:BA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$72:BB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$72:BC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$72:BD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$72:BE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$72:BF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$72:BG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$72:BH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$72:BI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$72:BJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$72:BK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$72:BL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$72:BM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$72:BN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$72:BO$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$72:BP$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$72:BQ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$72:BR$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$72:BS$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$72:BT$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$72:BU$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$72:BV$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$72:BW$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$72:BX$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$72:BY$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$72:BZ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$72:CA$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$72:CB$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$72:CC$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$72:CD$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$72:CE$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$72:CF$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$72:CG$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$72:CH$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$72:CI$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$72:CJ$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CK$72:CK$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CL$72:CL$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CM$72:CM$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CN$72:CN$121, $E1379)","v":0},{"$f":"INDEX('TAB input'!CO$72:CO$121, $E1379)","v":0}]
[null,null,null,null,null,"Asset adjustment - TAB",null,{"$f":"INDEX('TAB input'!H$286:H$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$286:I$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$286:J$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$286:K$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$286:L$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$286:M$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$286:N$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$286:O$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$286:P$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$286:Q$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$286:R$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$286:S$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$286:T$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$286:U$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$286:V$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$286:W$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$286:X$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$286:Y$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$286:Z$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$286:AA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$286:AB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$286:AC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$286:AD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$286:AE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$286:AF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$286:AG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$286:AH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$286:AI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$286:AJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$286:AK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$286:AL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$286:AM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$286:AN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$286:AO$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$286:AP$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$286:AQ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$286:AR$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$286:AS$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$286:AT$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$286:AU$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$286:AV$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$286:AW$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$286:AX$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$286:AY$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$286:AZ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$286:BA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$286:BB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$286:BC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$286:BD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$286:BE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$286:BF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$286:BG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$286:BH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$286:BI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$286:BJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$286:BK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$286:BL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$286:BM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$286:BN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$286:BO$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$286:BP$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$286:BQ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$286:BR$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$286:BS$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$286:BT$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$286:BU$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$286:BV$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$286:BW$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$286:BX$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$286:BY$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$286:BZ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$286:CA$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$286:CB$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$286:CC$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$286:CD$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$286:CE$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$286:CF$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$286:CG$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$286:CH$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$286:CI$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$286:CJ$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CK$286:CK$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CL$286:CL$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CM$286:CM$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CN$286:CN$335, $E1379)","v":0},{"$f":"INDEX('TAB input'!CO$286:CO$335, $E1379)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - TAB (years)",null,{"$f":"INDEX('TAB input'!H$340:H$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$340:I$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$340:J$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$340:K$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$340:L$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$340:M$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$340:N$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$340:O$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$340:P$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$340:Q$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$340:R$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$340:S$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$340:T$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$340:U$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$340:V$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$340:W$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$340:X$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$340:Y$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$340:Z$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$340:AA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$340:AB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$340:AC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$340:AD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$340:AE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$340:AF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$340:AG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$340:AH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$340:AI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$340:AJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$340:AK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$340:AL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$340:AM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$340:AN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$340:AO$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$340:AP$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$340:AQ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$340:AR$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$340:AS$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$340:AT$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$340:AU$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$340:AV$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$340:AW$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$340:AX$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$340:AY$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$340:AZ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$340:BA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$340:BB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$340:BC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$340:BD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$340:BE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$340:BF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$340:BG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$340:BH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$340:BI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$340:BJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$340:BK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$340:BL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$340:BM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$340:BN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$340:BO$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$340:BP$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$340:BQ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$340:BR$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$340:BS$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$340:BT$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$340:BU$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$340:BV$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$340:BW$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$340:BX$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$340:BY$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$340:BZ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$340:CA$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$340:CB$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$340:CC$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$340:CD$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$340:CE$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$340:CF$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$340:CG$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$340:CH$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$340:CI$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$340:CJ$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CK$340:CK$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CL$340:CL$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CM$340:CM$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CN$340:CN$389, $E1379)","v":0},{"$f":"INDEX('TAB input'!CO$340:CO$389, $E1379)","v":0}]
[null,null,null,null,null,"Remaining life of asset adjustment - Capital base (years)",null,{"$f":"INDEX('TAB input'!H$393:H$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!I$393:I$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!J$393:J$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!K$393:K$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!L$393:L$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!M$393:M$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!N$393:N$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!O$393:O$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!P$393:P$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Q$393:Q$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!R$393:R$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!S$393:S$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!T$393:T$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!U$393:U$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!V$393:V$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!W$393:W$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!X$393:X$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Y$393:Y$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!Z$393:Z$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AA$393:AA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AB$393:AB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AC$393:AC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AD$393:AD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AE$393:AE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AF$393:AF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AG$393:AG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AH$393:AH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AI$393:AI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AJ$393:AJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AK$393:AK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AL$393:AL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AM$393:AM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AN$393:AN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AO$393:AO$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AP$393:AP$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AQ$393:AQ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AR$393:AR$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AS$393:AS$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AT$393:AT$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AU$393:AU$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AV$393:AV$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AW$393:AW$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AX$393:AX$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AY$393:AY$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!AZ$393:AZ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BA$393:BA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BB$393:BB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BC$393:BC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BD$393:BD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BE$393:BE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BF$393:BF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BG$393:BG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BH$393:BH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BI$393:BI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BJ$393:BJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BK$393:BK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BL$393:BL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BM$393:BM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BN$393:BN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BO$393:BO$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BP$393:BP$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BQ$393:BQ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BR$393:BR$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BS$393:BS$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BT$393:BT$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BU$393:BU$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BV$393:BV$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BW$393:BW$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BX$393:BX$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BY$393:BY$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!BZ$393:BZ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CA$393:CA$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CB$393:CB$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CC$393:CC$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CD$393:CD$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CE$393:CE$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CF$393:CF$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CG$393:CG$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CH$393:CH$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CI$393:CI$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CJ$393:CJ$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CK$393:CK$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CL$393:CL$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CM$393:CM$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CN$393:CN$442, $E1379)","v":0},{"$f":"INDEX('TAB input'!CO$393:CO$442, $E1379)","v":0}]
[null,null,null,null,null,"Diminishing value multiplier",{"$f":"'TAB input'!G$13","v":2},{"$f":"'TAB input'!H$13","v":2},{"$f":"'TAB input'!I$13","v":2},{"$f":"'TAB input'!J$13","v":2},{"$f":"'TAB input'!K$13","v":2},{"$f":"'TAB input'!L$13","v":2},{"$f":"'TAB input'!M$13","v":0},{"$f":"'TAB input'!N$13","v":0},{"$f":"'TAB input'!O$13","v":0},{"$f":"'TAB input'!P$13","v":0},{"$f":"'TAB input'!Q$13","v":0},{"$f":"'TAB input'!R$13","v":0},{"$f":"'TAB input'!S$13","v":0},{"$f":"'TAB input'!T$13","v":0},{"$f":"'TAB input'!U$13","v":0},{"$f":"'TAB input'!V$13","v":0},{"$f":"'TAB input'!W$13","v":0},{"$f":"'TAB input'!X$13","v":0},{"$f":"'TAB input'!Y$13","v":0},{"$f":"'TAB input'!Z$13","v":0},{"$f":"'TAB input'!AA$13","v":0},{"$f":"'TAB input'!AB$13","v":0},{"$f":"'TAB input'!AC$13","v":0},{"$f":"'TAB input'!AD$13","v":0},{"$f":"'TAB input'!AE$13","v":0},{"$f":"'TAB input'!AF$13","v":0},{"$f":"'TAB input'!AG$13","v":0},{"$f":"'TAB input'!AH$13","v":0},{"$f":"'TAB input'!AI$13","v":0},{"$f":"'TAB input'!AJ$13","v":0},{"$f":"'TAB input'!AK$13","v":0},{"$f":"'TAB input'!AL$13","v":0},{"$f":"'TAB input'!AM$13","v":0},{"$f":"'TAB input'!AN$13","v":0},{"$f":"'TAB input'!AO$13","v":0},{"$f":"'TAB input'!AP$13","v":0},{"$f":"'TAB input'!AQ$13","v":0},{"$f":"'TAB input'!AR$13","v":0},{"$f":"'TAB input'!AS$13","v":0},{"$f":"'TAB input'!AT$13","v":0},{"$f":"'TAB input'!AU$13","v":0},{"$f":"'TAB input'!AV$13","v":0},{"$f":"'TAB input'!AW$13","v":0},{"$f":"'TAB input'!AX$13","v":0},{"$f":"'TAB input'!AY$13","v":0},{"$f":"'TAB input'!AZ$13","v":0},{"$f":"'TAB input'!BA$13","v":0},{"$f":"'TAB input'!BB$13","v":0},{"$f":"'TAB input'!BC$13","v":0},{"$f":"'TAB input'!BD$13","v":0},{"$f":"'TAB input'!BE$13","v":0},{"$f":"'TAB input'!BF$13","v":0},{"$f":"'TAB input'!BG$13","v":0},{"$f":"'TAB input'!BH$13","v":0},{"$f":"'TAB input'!BI$13","v":0},{"$f":"'TAB input'!BJ$13","v":0},{"$f":"'TAB input'!BK$13","v":0},{"$f":"'TAB input'!BL$13","v":0},{"$f":"'TAB input'!BM$13","v":0},{"$f":"'TAB input'!BN$13","v":0},{"$f":"'TAB input'!BO$13","v":0},{"$f":"'TAB input'!BP$13","v":0},{"$f":"'TAB input'!BQ$13","v":0},{"$f":"'TAB input'!BR$13","v":0},{"$f":"'TAB input'!BS$13","v":0},{"$f":"'TAB input'!BT$13","v":0},{"$f":"'TAB input'!BU$13","v":0},{"$f":"'TAB input'!BV$13","v":0},{"$f":"'TAB input'!BW$13","v":0},{"$f":"'TAB input'!BX$13","v":0},{"$f":"'TAB input'!BY$13","v":0},{"$f":"'TAB input'!BZ$13","v":0},{"$f":"'TAB input'!CA$13","v":0},{"$f":"'TAB input'!CB$13","v":0},{"$f":"'TAB input'!CC$13","v":0},{"$f":"'TAB input'!CD$13","v":0},{"$f":"'TAB input'!CE$13","v":0},{"$f":"'TAB input'!CF$13","v":0},{"$f":"'TAB input'!CG$13","v":0},{"$f":"'TAB input'!CH$13","v":0},{"$f":"'TAB input'!CI$13","v":0},{"$f":"'TAB input'!CJ$13","v":0},{"$f":"'TAB input'!CK$13","v":0},{"$f":"'TAB input'!CL$13","v":0},{"$f":"'TAB input'!CM$13","v":0},{"$f":"'TAB input'!CN$13","v":0},{"$f":"'TAB input'!CO$13","v":0}]
[null,null,null,null,null,"Tax depreciation method",{"$f":"INDEX('TAB input'!$G$446:$G$495, $E1379)","v":"SL"},{"$f":"IF(INDEX('TAB input'!H$446:H$495, $E1379)=\"\", G1387, INDEX('TAB input'!H$446:H$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!I$446:I$495, $E1379)=\"\", H1387, INDEX('TAB input'!I$446:I$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!J$446:J$495, $E1379)=\"\", I1387, INDEX('TAB input'!J$446:J$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!K$446:K$495, $E1379)=\"\", J1387, INDEX('TAB input'!K$446:K$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!L$446:L$495, $E1379)=\"\", K1387, INDEX('TAB input'!L$446:L$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!M$446:M$495, $E1379)=\"\", L1387, INDEX('TAB input'!M$446:M$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!N$446:N$495, $E1379)=\"\", M1387, INDEX('TAB input'!N$446:N$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!O$446:O$495, $E1379)=\"\", N1387, INDEX('TAB input'!O$446:O$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!P$446:P$495, $E1379)=\"\", O1387, INDEX('TAB input'!P$446:P$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Q$446:Q$495, $E1379)=\"\", P1387, INDEX('TAB input'!Q$446:Q$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!R$446:R$495, $E1379)=\"\", Q1387, INDEX('TAB input'!R$446:R$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!S$446:S$495, $E1379)=\"\", R1387, INDEX('TAB input'!S$446:S$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!T$446:T$495, $E1379)=\"\", S1387, INDEX('TAB input'!T$446:T$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!U$446:U$495, $E1379)=\"\", T1387, INDEX('TAB input'!U$446:U$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!V$446:V$495, $E1379)=\"\", U1387, INDEX('TAB input'!V$446:V$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!W$446:W$495, $E1379)=\"\", V1387, INDEX('TAB input'!W$446:W$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!X$446:X$495, $E1379)=\"\", W1387, INDEX('TAB input'!X$446:X$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Y$446:Y$495, $E1379)=\"\", X1387, INDEX('TAB input'!Y$446:Y$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!Z$446:Z$495, $E1379)=\"\", Y1387, INDEX('TAB input'!Z$446:Z$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AA$446:AA$495, $E1379)=\"\", Z1387, INDEX('TAB input'!AA$446:AA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AB$446:AB$495, $E1379)=\"\", AA1387, INDEX('TAB input'!AB$446:AB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AC$446:AC$495, $E1379)=\"\", AB1387, INDEX('TAB input'!AC$446:AC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AD$446:AD$495, $E1379)=\"\", AC1387, INDEX('TAB input'!AD$446:AD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AE$446:AE$495, $E1379)=\"\", AD1387, INDEX('TAB input'!AE$446:AE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AF$446:AF$495, $E1379)=\"\", AE1387, INDEX('TAB input'!AF$446:AF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AG$446:AG$495, $E1379)=\"\", AF1387, INDEX('TAB input'!AG$446:AG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AH$446:AH$495, $E1379)=\"\", AG1387, INDEX('TAB input'!AH$446:AH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AI$446:AI$495, $E1379)=\"\", AH1387, INDEX('TAB input'!AI$446:AI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AJ$446:AJ$495, $E1379)=\"\", AI1387, INDEX('TAB input'!AJ$446:AJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AK$446:AK$495, $E1379)=\"\", AJ1387, INDEX('TAB input'!AK$446:AK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AL$446:AL$495, $E1379)=\"\", AK1387, INDEX('TAB input'!AL$446:AL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AM$446:AM$495, $E1379)=\"\", AL1387, INDEX('TAB input'!AM$446:AM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AN$446:AN$495, $E1379)=\"\", AM1387, INDEX('TAB input'!AN$446:AN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AO$446:AO$495, $E1379)=\"\", AN1387, INDEX('TAB input'!AO$446:AO$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AP$446:AP$495, $E1379)=\"\", AO1387, INDEX('TAB input'!AP$446:AP$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AQ$446:AQ$495, $E1379)=\"\", AP1387, INDEX('TAB input'!AQ$446:AQ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AR$446:AR$495, $E1379)=\"\", AQ1387, INDEX('TAB input'!AR$446:AR$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AS$446:AS$495, $E1379)=\"\", AR1387, INDEX('TAB input'!AS$446:AS$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AT$446:AT$495, $E1379)=\"\", AS1387, INDEX('TAB input'!AT$446:AT$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AU$446:AU$495, $E1379)=\"\", AT1387, INDEX('TAB input'!AU$446:AU$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AV$446:AV$495, $E1379)=\"\", AU1387, INDEX('TAB input'!AV$446:AV$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AW$446:AW$495, $E1379)=\"\", AV1387, INDEX('TAB input'!AW$446:AW$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AX$446:AX$495, $E1379)=\"\", AW1387, INDEX('TAB input'!AX$446:AX$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AY$446:AY$495, $E1379)=\"\", AX1387, INDEX('TAB input'!AY$446:AY$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!AZ$446:AZ$495, $E1379)=\"\", AY1387, INDEX('TAB input'!AZ$446:AZ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BA$446:BA$495, $E1379)=\"\", AZ1387, INDEX('TAB input'!BA$446:BA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BB$446:BB$495, $E1379)=\"\", BA1387, INDEX('TAB input'!BB$446:BB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BC$446:BC$495, $E1379)=\"\", BB1387, INDEX('TAB input'!BC$446:BC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BD$446:BD$495, $E1379)=\"\", BC1387, INDEX('TAB input'!BD$446:BD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BE$446:BE$495, $E1379)=\"\", BD1387, INDEX('TAB input'!BE$446:BE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BF$446:BF$495, $E1379)=\"\", BE1387, INDEX('TAB input'!BF$446:BF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BG$446:BG$495, $E1379)=\"\", BF1387, INDEX('TAB input'!BG$446:BG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BH$446:BH$495, $E1379)=\"\", BG1387, INDEX('TAB input'!BH$446:BH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BI$446:BI$495, $E1379)=\"\", BH1387, INDEX('TAB input'!BI$446:BI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BJ$446:BJ$495, $E1379)=\"\", BI1387, INDEX('TAB input'!BJ$446:BJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BK$446:BK$495, $E1379)=\"\", BJ1387, INDEX('TAB input'!BK$446:BK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BL$446:BL$495, $E1379)=\"\", BK1387, INDEX('TAB input'!BL$446:BL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BM$446:BM$495, $E1379)=\"\", BL1387, INDEX('TAB input'!BM$446:BM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BN$446:BN$495, $E1379)=\"\", BM1387, INDEX('TAB input'!BN$446:BN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BO$446:BO$495, $E1379)=\"\", BN1387, INDEX('TAB input'!BO$446:BO$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BP$446:BP$495, $E1379)=\"\", BO1387, INDEX('TAB input'!BP$446:BP$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BQ$446:BQ$495, $E1379)=\"\", BP1387, INDEX('TAB input'!BQ$446:BQ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BR$446:BR$495, $E1379)=\"\", BQ1387, INDEX('TAB input'!BR$446:BR$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BS$446:BS$495, $E1379)=\"\", BR1387, INDEX('TAB input'!BS$446:BS$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BT$446:BT$495, $E1379)=\"\", BS1387, INDEX('TAB input'!BT$446:BT$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BU$446:BU$495, $E1379)=\"\", BT1387, INDEX('TAB input'!BU$446:BU$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BV$446:BV$495, $E1379)=\"\", BU1387, INDEX('TAB input'!BV$446:BV$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BW$446:BW$495, $E1379)=\"\", BV1387, INDEX('TAB input'!BW$446:BW$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BX$446:BX$495, $E1379)=\"\", BW1387, INDEX('TAB input'!BX$446:BX$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BY$446:BY$495, $E1379)=\"\", BX1387, INDEX('TAB input'!BY$446:BY$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!BZ$446:BZ$495, $E1379)=\"\", BY1387, INDEX('TAB input'!BZ$446:BZ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CA$446:CA$495, $E1379)=\"\", BZ1387, INDEX('TAB input'!CA$446:CA$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CB$446:CB$495, $E1379)=\"\", CA1387, INDEX('TAB input'!CB$446:CB$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CC$446:CC$495, $E1379)=\"\", CB1387, INDEX('TAB input'!CC$446:CC$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CD$446:CD$495, $E1379)=\"\", CC1387, INDEX('TAB input'!CD$446:CD$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CE$446:CE$495, $E1379)=\"\", CD1387, INDEX('TAB input'!CE$446:CE$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CF$446:CF$495, $E1379)=\"\", CE1387, INDEX('TAB input'!CF$446:CF$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CG$446:CG$495, $E1379)=\"\", CF1387, INDEX('TAB input'!CG$446:CG$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CH$446:CH$495, $E1379)=\"\", CG1387, INDEX('TAB input'!CH$446:CH$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CI$446:CI$495, $E1379)=\"\", CH1387, INDEX('TAB input'!CI$446:CI$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CJ$446:CJ$495, $E1379)=\"\", CI1387, INDEX('TAB input'!CJ$446:CJ$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CK$446:CK$495, $E1379)=\"\", CJ1387, INDEX('TAB input'!CK$446:CK$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CL$446:CL$495, $E1379)=\"\", CK1387, INDEX('TAB input'!CL$446:CL$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CM$446:CM$495, $E1379)=\"\", CL1387, INDEX('TAB input'!CM$446:CM$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CN$446:CN$495, $E1379)=\"\", CM1387, INDEX('TAB input'!CN$446:CN$495, $E1379))","v":"SL"},{"$f":"IF(INDEX('TAB input'!CO$446:CO$495, $E1379)=\"\", CN1387, INDEX('TAB input'!CO$446:CO$495, $E1379))","v":"SL"}]
[]
[null,null,null,null,null,"Year-by-year tracking"]
[null,null,null,null,0,"Depreciation of starting TAB",null,{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>H$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>G$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:G1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>I$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>H$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:H1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>J$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>I$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:I1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>K$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>J$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:J1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>L$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>K$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:K1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>M$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>L$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:L1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>N$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>M$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:M1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>O$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>N$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:N1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>P$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>O$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:O1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Q$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>P$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:P1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>R$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Q$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Q1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>S$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>R$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:R1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>T$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>S$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:S1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>U$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>T$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:T1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>V$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>U$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:U1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>W$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>V$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:V1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>X$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>W$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:W1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Y$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>X$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:X1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Z$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Y$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Y1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AA$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>Z$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:Z1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AB$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AA$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AA1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AC$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AB$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AB1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AD$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AC$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AC1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AE$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AD$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AD1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AF$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AE$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AE1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AG$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AF$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AF1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AH$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AG$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AG1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AI$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AH$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AH1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AJ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AI$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AI1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AK$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AJ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AJ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AL$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AK$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AK1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AM$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AL$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AL1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AN$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AM$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AM1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AO$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AN$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AN1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AP$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AO$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AO1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AQ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AP$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AP1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AR$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AQ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AQ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AS$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AR$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AR1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AT$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AS$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AS1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AU$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AT$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AT1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AV$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AU$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AU1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AW$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AV$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AV1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AX$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AW$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AW1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AY$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AX$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AX1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AZ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AY$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AY1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BA$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>AZ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:AZ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BB$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BA$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BA1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BC$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BB$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BB1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BD$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BC$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BC1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BE$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BD$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BD1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BF$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BE$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BE1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BG$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BF$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BF1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BH$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BG$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BG1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BI$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BH$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BH1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BJ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BI$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BI1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BK$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BJ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BJ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BL$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BK$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BK1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BM$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BL$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BL1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BN$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BM$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BM1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BO$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BN$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BN1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BP$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BO$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BO1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BQ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BP$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BP1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BR$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BQ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BQ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BS$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BR$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BR1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BT$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BS$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BS1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BU$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BT$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BT1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BV$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BU1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BU$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BU1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BU1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BW$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BV1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BV$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BV1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BV1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BX$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BW1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BW$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BW1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BW1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BY$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BX1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BX$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BX1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BX1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BZ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BY1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BY$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BY1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BY1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CA$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BZ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>BZ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BZ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:BZ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CB$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CA1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CA$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CA1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CA1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CC$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CB1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CB$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CB1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CB1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CD$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CC1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CC$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CC1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CC1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CE$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CD1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CD$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CD1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CD1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CF$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CE1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CE$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CE1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CE1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CG$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CF1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CF$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CF1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CF1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CH$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CG1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CG$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CG1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CG1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CI$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CH1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CH$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CH1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CH1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CJ$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CI1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CI$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CI1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CI1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CK$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CJ1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CJ$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CJ1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CJ1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CL$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CK1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CK$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CK1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CK1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CM$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CL1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CL$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CL1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CL1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CN$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CM1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CM$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CM1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CM1390))))","v":0},{"$f":"IF(OFFSET($G1380, -$E1390, $E1390)=\"n/a\",0,IF(OFFSET($G1387, -$E1390, $E1390)=\"SL\",\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CO$5,IFERROR((OFFSET($G1379,-$E1390,$E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CN1390)),\nIF(OFFSET($G1380,-$E1390,$E1390)+$E1390>CN$5,IFERROR(((OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CN1390))*OFFSET($G1386, -$E1390, $E1390)/(OFFSET($G1380,-$E1390,$E1390))),0),OFFSET($G1379,-$E1390,$E1390)-SUM($G1390:CN1390))))","v":0}]
[null,null,null,null,{"$f":"E1390+1","v":1},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1391)","v":"Depreciation of net capex 2021-22"},null,null,{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>I$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>H$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:H1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>J$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>I$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:I1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>K$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>J$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:J1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>L$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>K$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:K1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>M$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>L$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:L1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>N$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>M$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:M1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>O$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>N$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:N1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>P$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>O$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:O1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Q$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>P$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:P1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>R$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Q$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Q1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>S$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>R$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:R1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>T$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>S$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:S1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>U$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>T$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:T1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>V$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>U$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:U1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>W$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>V$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:V1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>X$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>W$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:W1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Y$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>X$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:X1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>Z$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Y$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Y1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AA$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>Z$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:Z1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AB$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AA$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AA1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AC$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AB$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AB1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AD$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AC$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AC1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AE$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AD$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AD1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AF$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AE$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AE1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AG$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AF$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AF1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AH$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AG$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AG1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AI$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AH$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AH1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AJ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AI$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AI1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AK$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AJ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AJ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AL$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AK$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AK1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AM$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AL$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AL1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AN$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AM$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AM1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AO$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AN$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AN1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AP$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AO$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AO1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AQ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AP$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AP1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AR$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AQ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AQ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AS$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AR$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AR1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AT$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AS$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AS1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AU$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AT$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AT1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AV$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AU$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AU1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AW$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AV$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AV1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AX$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AW$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AW1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AY$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AX$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AX1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>AZ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AY$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AY1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BA$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>AZ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:AZ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BB$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BA$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BA1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BC$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BB$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BB1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BD$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BC$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BC1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BE$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BD$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BD1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BF$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BE$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BE1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BG$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BF$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BF1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BH$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BG$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BG1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BI$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BH$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BH1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BJ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BI$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BI1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BK$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BJ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BJ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BL$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BK$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BK1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BM$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BL$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BL1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BN$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BM$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BM1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BO$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BN$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BN1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BP$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BO$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BO1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BQ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BP$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BP1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BR$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BQ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BQ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BS$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BR$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BR1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BT$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BS$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BS1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BU$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BT$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BT1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BV$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BU1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BU$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BU1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BU1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BW$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BV1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BV$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BV1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BV1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BX$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BW1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BW$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BW1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BW1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BY$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BX1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BX$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BX1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BX1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>BZ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BY1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BY$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BY1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BY1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CA$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BZ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>BZ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BZ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:BZ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CB$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CA1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CA$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CA1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CA1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CC$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CB1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CB$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CB1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CB1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CD$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CC1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CC$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CC1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CC1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CE$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CD1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CD$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CD1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CD1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CF$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CE1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CE$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CE1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CE1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CG$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CF1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CF$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CF1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CF1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CH$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CG1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CG$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CG1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CG1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CI$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CH1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CH$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CH1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CH1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CJ$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CI1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CI$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CI1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CI1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CK$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CJ1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CJ$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CJ1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CJ1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CL$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CK1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CK$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CK1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CK1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CM$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CL1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CL$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CL1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CL1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CN$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CM1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CM$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CM1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CM1391))))","v":0},{"$f":"IF(OFFSET($G1381, -$E1391, $E1391)=\"n/a\",0,IF(OFFSET($G1388, -$E1391, $E1391)=\"SL\",\nIF(OFFSET($G1381,-$E1391,$E1391)+$E1391>CO$5,IFERROR((OFFSET($G1380,-$E1391,$E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CN1391)),\nIF(OFFSET($G1382,-$E1391,$E1391)+$E1391>CN$5,IFERROR(((OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CN1391))*OFFSET($G1387, -$E1391, $E1391)/(OFFSET($G1381,-$E1391,$E1391))),0),OFFSET($G1380,-$E1391,$E1391)-SUM($G1391:CN1391))))","v":0}]
[null,null,null,null,{"$f":"E1391+1","v":2},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1392)","v":"Depreciation of net capex 2022-23"},null,null,null,{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>J$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>I$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:I1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>K$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>J$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:J1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>L$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>K$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:K1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>M$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>L$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:L1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>N$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>M$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:M1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>O$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>N$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:N1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>P$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>O$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:O1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Q$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>P$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:P1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>R$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Q$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Q1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>S$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>R$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:R1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>T$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>S$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:S1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>U$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>T$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:T1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>V$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>U$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:U1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>W$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>V$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:V1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>X$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>W$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:W1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Y$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>X$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:X1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>Z$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Y$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Y1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AA$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>Z$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:Z1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AB$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AA$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AA1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AC$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AB$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AB1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AD$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AC$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AC1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AE$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AD$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AD1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AF$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AE$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AE1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AG$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AF$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AF1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AH$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AG$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AG1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AI$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AH$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AH1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AJ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AI$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AI1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AK$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AJ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AJ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AL$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AK$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AK1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AM$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AL$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AL1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AN$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AM$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AM1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AO$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AN$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AN1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AP$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AO$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AO1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AQ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AP$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AP1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AR$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AQ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AQ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AS$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AR$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AR1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AT$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AS$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AS1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AU$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AT$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AT1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AV$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AU$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AU1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AW$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AV$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AV1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AX$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AW$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AW1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AY$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AX$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AX1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>AZ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AY$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AY1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BA$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>AZ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:AZ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BB$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BA$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BA1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BC$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BB$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BB1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BD$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BC$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BC1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BE$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BD$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BD1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BF$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BE$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BE1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BG$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BF$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BF1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BH$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BG$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BG1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BI$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BH$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BH1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BJ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BI$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BI1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BK$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BJ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BJ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BL$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BK$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BK1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BM$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BL$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BL1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BN$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BM$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BM1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BO$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BN$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BN1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BP$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BO$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BO1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BQ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BP$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BP1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BR$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BQ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BQ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BS$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BR$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BR1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BT$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BS$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BS1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BU$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BT$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BT1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BV$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BU1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BU$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BU1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BU1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BW$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BV1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BV$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BV1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BV1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BX$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BW1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BW$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BW1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BW1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BY$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BX1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BX$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BX1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BX1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>BZ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BY1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BY$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BY1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BY1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CA$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BZ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>BZ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BZ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:BZ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CB$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CA1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CA$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CA1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CA1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CC$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CB1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CB$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CB1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CB1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CD$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CC1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CC$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CC1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CC1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CE$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CD1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CD$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CD1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CD1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CF$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CE1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CE$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CE1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CE1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CG$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CF1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CF$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CF1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CF1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CH$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CG1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CG$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CG1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CG1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CI$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CH1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CH$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CH1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CH1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CJ$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CI1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CI$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CI1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CI1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CK$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CJ1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CJ$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CJ1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CJ1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CL$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CK1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CK$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CK1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CK1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CM$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CL1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CL$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CL1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CL1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CN$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CM1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CM$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CM1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CM1392))))","v":0},{"$f":"IF(OFFSET($G1382, -$E1392, $E1392)=\"n/a\",0,IF(OFFSET($G1389, -$E1392, $E1392)=\"SL\",\nIF(OFFSET($G1382,-$E1392,$E1392)+$E1392>CO$5,IFERROR((OFFSET($G1381,-$E1392,$E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CN1392)),\nIF(OFFSET($G1383,-$E1392,$E1392)+$E1392>CN$5,IFERROR(((OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CN1392))*OFFSET($G1388, -$E1392, $E1392)/(OFFSET($G1382,-$E1392,$E1392))),0),OFFSET($G1381,-$E1392,$E1392)-SUM($G1392:CN1392))))","v":0}]
[null,null,null,null,{"$f":"E1392+1","v":3},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1393)","v":"Depreciation of net capex 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>K$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>J$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:J1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>L$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>K$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:K1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>M$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>L$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:L1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>N$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>M$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:M1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>O$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>N$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:N1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>P$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>O$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:O1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Q$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>P$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:P1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>R$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Q$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Q1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>S$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>R$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:R1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>T$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>S$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:S1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>U$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>T$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:T1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>V$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>U$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:U1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>W$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>V$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:V1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>X$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>W$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:W1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Y$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>X$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:X1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>Z$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Y$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Y1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>Z$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:Z1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AN1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AP$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AO$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AO1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AQ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AP$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AP1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AR$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AQ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AQ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AS$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AR$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AR1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AT$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AS$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AS1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AU$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AT$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AT1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AV$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AU$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AU1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AW$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AV$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AV1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AX$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AW$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AW1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AY$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AX$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AX1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>AZ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AY$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AY1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>AZ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:AZ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BN1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BP$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BO$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BO1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BQ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BP$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BP1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BR$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BQ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BQ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BS$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BR$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BR1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BT$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BS$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BS1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BU$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BT$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BT1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BV$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BU$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BU1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BW$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BV$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BV1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BX$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BW$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BW1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BY$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BX$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BX1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>BZ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BY$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BY1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CA$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>BZ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:BZ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CB$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CA$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CA1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CC$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CB$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CB1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CD$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CC1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CC$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CC1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CC1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CE$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CD1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CD$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CD1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CD1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CF$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CE1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CE$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CE1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CE1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CG$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CF1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CF$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CF1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CF1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CH$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CG1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CG$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CG1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CG1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CI$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CH1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CH$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CH1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CH1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CJ$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CI1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CI$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CI1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CI1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CK$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CJ1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CJ$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CJ1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CJ1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CL$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CK1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CK$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CK1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CK1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CM$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CL1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CL$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CL1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CL1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CN$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CM1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CM$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CM1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CM1393))))","v":0},{"$f":"IF(OFFSET($G1383, -$E1393, $E1393)=\"n/a\",0,IF(OFFSET($G1390, -$E1393, $E1393)=\"SL\",\nIF(OFFSET($G1383,-$E1393,$E1393)+$E1393>CO$5,IFERROR((OFFSET($G1382,-$E1393,$E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CN1393)),\nIF(OFFSET($G1384,-$E1393,$E1393)+$E1393>CN$5,IFERROR(((OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CN1393))*OFFSET($G1389, -$E1393, $E1393)/(OFFSET($G1383,-$E1393,$E1393))),0),OFFSET($G1382,-$E1393,$E1393)-SUM($G1393:CN1393))))","v":0}]
[null,null,null,null,{"$f":"E1393+1","v":4},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1394)","v":"Depreciation of net capex 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>L$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>K$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:K1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>M$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>L$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:L1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>N$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>M$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:M1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>O$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>N$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:N1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>P$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>O$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:O1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Q$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>P$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:P1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>R$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Q$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Q1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>S$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>R$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:R1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>T$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>S$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:S1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>U$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>T$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:T1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>V$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>U$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:U1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>W$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>V$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:V1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>X$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>W$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:W1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Y$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>X$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:X1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>Z$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Y$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Y1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AA$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>Z$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:Z1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AB$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AA$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AA1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AC$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AB$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AB1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AD$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AC$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AC1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AE$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AD$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AD1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AF$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AE$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AE1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AG$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AF$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AF1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AH$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AG$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AG1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AI$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AH$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AH1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AJ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AI$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AI1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AK$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AJ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AJ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AL$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AK$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AK1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AM$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AL$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AL1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AN$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AM$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AM1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AO$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AN$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AN1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AP$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AO$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AO1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AQ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AP$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AP1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AR$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AQ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AQ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AS$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AR$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AR1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AT$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AS$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AS1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AU$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AT$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AT1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AV$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AU$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AU1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AW$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AV$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AV1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AX$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AW$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AW1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AY$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AX$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AX1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>AZ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AY$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AY1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BA$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>AZ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:AZ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BB$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BA$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BA1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BC$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BB$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BB1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BD$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BC$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BC1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BE$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BD$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BD1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BF$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BE$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BE1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BG$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BF$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BF1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BH$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BG$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BG1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BI$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BH$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BH1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BJ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BI$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BI1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BK$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BJ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BJ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BL$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BK$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BK1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BM$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BL$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BL1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BN$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BM$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BM1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BO$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BN$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BN1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BP$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BO$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BO1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BQ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BP$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BP1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BR$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BQ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BQ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BS$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BR$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BR1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BT$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BS$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BS1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BU$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BT$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BT1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BV$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BU1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BU$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BU1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BU1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BW$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BV1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BV$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BV1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BV1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BX$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BW1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BW$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BW1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BW1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BY$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BX1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BX$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BX1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BX1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>BZ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BY1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BY$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BY1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BY1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CA$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BZ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>BZ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BZ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:BZ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CB$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CA1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CA$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CA1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CA1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CC$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CB1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CB$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CB1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CB1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CD$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CC1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CC$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CC1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CC1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CE$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CD1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CD$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CD1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CD1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CF$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CE1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CE$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CE1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CE1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CG$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CF1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CF$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CF1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CF1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CH$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CG1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CG$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CG1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CG1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CI$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CH1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CH$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CH1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CH1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CJ$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CI1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CI$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CI1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CI1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CK$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CJ1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CJ$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CJ1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CJ1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CL$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CK1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CK$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CK1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CK1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CM$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CL1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CL$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CL1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CL1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CN$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CM1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CM$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CM1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CM1394))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1394, $E1394)=\"n/a\",0,IF(OFFSET($G1391, -$E1394, $E1394)=\"SL\",\nIF(OFFSET($G1384,-$E1394,$E1394)+$E1394>CO$5,IFERROR((OFFSET($G1383,-$E1394,$E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CN1394)),\nIF(OFFSET($G1385,-$E1394,$E1394)+$E1394>CN$5,IFERROR(((OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CN1394))*OFFSET($G1390, -$E1394, $E1394)/(OFFSET($G1384,-$E1394,$E1394))),0),OFFSET($G1383,-$E1394,$E1394)-SUM($G1394:CN1394))))","v":0}]
[null,null,null,null,{"$f":"E1394+1","v":5},{"$f":"\"Depreciation of net capex \"&INDEX(TAB_years, E1395)","v":"Depreciation of net capex 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>M$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>L$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:L1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>N$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>M$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:M1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>O$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>N$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:N1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>P$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>O$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:O1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Q$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>P$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:P1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>R$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Q$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Q1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>S$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>R$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:R1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>T$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>S$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:S1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>U$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>T$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:T1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>V$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>U$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:U1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>W$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>V$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:V1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>X$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>W$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:W1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Y$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>X$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:X1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>Z$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Y$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Y1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AA$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>Z$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:Z1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AB$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AA$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AA1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AC$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AB$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AB1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AD$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AC$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AC1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AE$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AD$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AD1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AF$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AE$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AE1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AG$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AF$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AF1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AH$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AG$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AG1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AI$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AH$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AH1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AJ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AI$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AI1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AK$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AJ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AJ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AL$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AK$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AK1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AM$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AL$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AL1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AN$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AM$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AM1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AO$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AN$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AN1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AP$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AO$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AO1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AQ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AP$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AP1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AR$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AQ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AQ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AS$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AR$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AR1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AT$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AS$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AS1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AU$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AT$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AT1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AV$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AU$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AU1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AW$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AV$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AV1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AX$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AW$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AW1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AY$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AX$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AX1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>AZ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AY$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AY1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BA$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>AZ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:AZ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BB$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BA$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BA1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BC$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BB$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BB1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BD$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BC$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BC1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BE$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BD$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BD1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BF$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BE$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BE1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BG$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BF$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BF1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BH$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BG$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BG1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BI$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BH$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BH1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BJ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BI$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BI1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BK$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BJ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BJ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BL$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BK$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BK1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BM$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BL$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BL1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BN$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BM$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BM1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BO$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BN$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BN1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BP$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BO$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BO1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BQ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BP$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BP1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BR$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BQ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BQ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BS$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BR$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BR1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BT$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BS$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BS1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BU$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BT$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BT1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BV$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BU1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BU$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BU1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BU1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BW$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BV1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BV$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BV1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BV1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BX$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BW1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BW$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BW1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BW1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BY$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BX1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BX$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BX1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BX1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>BZ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BY1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BY$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BY1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BY1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CA$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BZ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>BZ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BZ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:BZ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CB$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CA1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CA$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CA1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CA1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CC$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CB1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CB$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CB1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CB1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CD$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CC1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CC$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CC1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CC1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CE$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CD1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CD$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CD1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CD1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CF$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CE1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CE$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CE1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CE1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CG$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CF1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CF$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CF1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CF1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CH$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CG1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CG$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CG1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CG1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CI$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CH1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CH$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CH1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CH1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CJ$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CI1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CI$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CI1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CI1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CK$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CJ1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CJ$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CJ1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CJ1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CL$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CK1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CK$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CK1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CK1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CM$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CL1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CL$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CL1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CL1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CN$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CM1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CM$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CM1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CM1395))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1395, $E1395)=\"n/a\",0,IF(OFFSET($G1392, -$E1395, $E1395)=\"SL\",\nIF(OFFSET($G1385,-$E1395,$E1395)+$E1395>CO$5,IFERROR((OFFSET($G1384,-$E1395,$E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CN1395)),\nIF(OFFSET($G1386,-$E1395,$E1395)+$E1395>CN$5,IFERROR(((OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CN1395))*OFFSET($G1391, -$E1395, $E1395)/(OFFSET($G1385,-$E1395,$E1395))),0),OFFSET($G1384,-$E1395,$E1395)-SUM($G1395:CN1395))))","v":0}]
[]
[]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1391)","v":"Depreciation of asset adjustments - TAB 2021-22"},null,null,{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>I$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>H$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:H1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>J$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>I$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:I1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>K$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>J$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:J1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>L$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>K$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:K1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>M$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>L$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:L1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>N$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>M$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:M1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>O$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>N$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:N1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>P$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>O$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:O1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Q$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>P$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:P1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>R$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Q$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Q1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>S$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>R$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:R1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>T$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>S$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:S1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>U$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>T$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:T1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>V$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>U$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:U1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>W$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>V$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:V1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>X$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>W$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:W1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Y$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>X$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:X1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>Z$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Y$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Y1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AA$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>Z$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:Z1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AB$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AA$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AA1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AC$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AB$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AB1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AD$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AC$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AC1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AE$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AD$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AD1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AF$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AE$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AE1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AG$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AF$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AF1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AH$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AG$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AG1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AI$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AH$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AH1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AJ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AI$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AI1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AK$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AJ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AJ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AL$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AK$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AK1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AM$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AL$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AL1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AN$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AM$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AM1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AO$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AN$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AN1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AP$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AO$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AO1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AQ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AP$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AP1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AR$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AQ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AQ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AS$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AR$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AR1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AT$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AS$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AS1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AU$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AT$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AT1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AV$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AU$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AU1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AW$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AV$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AV1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AX$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AW$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AW1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AY$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AX$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AX1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>AZ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AY$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AY1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BA$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>AZ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:AZ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BB$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BA$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BA1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BC$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BB$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BB1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BD$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BC$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BC1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BE$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BD$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BD1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BF$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BE$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BE1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BG$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BF$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BF1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BH$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BG$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BG1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BI$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BH$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BH1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BJ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BI$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BI1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BK$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BJ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BJ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BL$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BK$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BK1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BM$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BL$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BL1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BN$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BM$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BM1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BO$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BN$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BN1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BP$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BO$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BO1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BQ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BP$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BP1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BR$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BQ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BQ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BS$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BR$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BR1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BT$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BS$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BS1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BU$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BT$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BT1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BV$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BU1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BU$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BU1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BU1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BW$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BV1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BV$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BV1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BV1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BX$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BW1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BW$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BW1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BW1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BY$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BX1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BX$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BX1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BX1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>BZ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BY1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BY$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BY1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BY1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CA$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BZ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>BZ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BZ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:BZ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CB$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CA1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CA$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CA1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CA1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CC$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CB1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CB$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CB1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CB1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CD$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CC1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CC$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CC1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CC1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CE$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CD1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CD$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CD1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CD1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CF$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CE1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CE$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CE1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CE1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CG$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CF1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CF$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CF1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CF1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CH$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CG1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CG$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CG1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CG1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CI$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CH1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CH$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CH1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CH1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CJ$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CI1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CI$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CI1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CI1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CK$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CJ1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CJ$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CJ1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CJ1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CL$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CK1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CK$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CK1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CK1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CM$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CL1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CL$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CL1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CL1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CN$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CM1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CM$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CM1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CM1398))))","v":0},{"$f":"IF(OFFSET($G1384, -$E1390, $E1391)=\"n/a\", 0, IF(OFFSET($G1387, -$E1390, $E1391)=\"SL\",\nIF(OFFSET($G1384, -$E1390, $E1391)+$E1391>CO$5, IFERROR((OFFSET($G1383, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))), 0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CN1398)),\nIF(OFFSET($G1385, -$E1390, $E1391)+$E1391>CN$5, IFERROR(((OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CN1398))*OFFSET($G1386, -$E1390, $E1391)/(OFFSET($G1384, -$E1390, $E1391))),0), OFFSET($G1383, -$E1390, $E1391)-SUM($G1398:CN1398))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1392)","v":"Depreciation of asset adjustments - TAB 2022-23"},null,null,null,{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>J$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>I$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:I1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>K$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>J$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:J1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>L$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>K$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:K1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>M$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>L$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:L1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>N$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>M$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:M1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>O$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>N$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:N1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>P$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>O$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:O1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Q$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>P$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:P1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>R$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Q$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Q1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>S$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>R$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:R1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>T$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>S$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:S1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>U$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>T$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:T1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>V$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>U$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:U1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>W$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>V$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:V1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>X$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>W$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:W1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Y$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>X$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:X1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>Z$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Y$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Y1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AA$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>Z$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:Z1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AB$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AA$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AA1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AC$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AB$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AB1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AD$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AC$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AC1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AE$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AD$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AD1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AF$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AE$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AE1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AG$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AF$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AF1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AH$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AG$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AG1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AI$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AH$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AH1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AJ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AI$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AI1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AK$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AJ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AJ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AL$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AK$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AK1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AM$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AL$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AL1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AN$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AM$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AM1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AO$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AN$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AN1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AP$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AO$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AO1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AQ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AP$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AP1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AR$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AQ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AQ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AS$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AR$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AR1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AT$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AS$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AS1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AU$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AT$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AT1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AV$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AU$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AU1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AW$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AV$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AV1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AX$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AW$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AW1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AY$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AX$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AX1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>AZ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AY$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AY1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BA$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>AZ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:AZ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BB$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BA$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BA1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BC$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BB$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BB1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BD$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BC$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BC1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BE$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BD$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BD1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BF$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BE$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BE1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BG$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BF$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BF1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BH$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BG$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BG1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BI$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BH$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BH1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BJ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BI$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BI1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BK$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BJ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BJ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BL$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BK$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BK1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BM$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BL$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BL1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BN$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BM$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BM1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BO$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BN$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BN1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BP$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BO$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BO1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BQ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BP$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BP1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BR$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BQ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BQ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BS$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BR$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BR1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BT$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BS$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BS1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BU$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BT$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BT1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BV$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BU1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BU$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BU1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BU1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BW$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BV1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BV$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BV1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BV1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BX$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BW1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BW$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BW1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BW1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BY$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BX1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BX$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BX1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BX1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>BZ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BY1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BY$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BY1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BY1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CA$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BZ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>BZ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BZ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:BZ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CB$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CA1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CA$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CA1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CA1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CC$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CB1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CB$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CB1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CB1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CD$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CC1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CC$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CC1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CC1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CE$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CD1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CD$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CD1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CD1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CF$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CE1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CE$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CE1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CE1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CG$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CF1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CF$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CF1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CF1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CH$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CG1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CG$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CG1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CG1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CI$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CH1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CH$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CH1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CH1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CJ$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CI1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CI$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CI1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CI1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CK$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CJ1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CJ$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CJ1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CJ1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CL$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CK1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CK$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CK1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CK1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CM$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CL1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CL$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CL1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CL1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CN$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CM1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CM$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CM1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CM1399))))","v":0},{"$f":"IF(OFFSET($G1385, -$E1391, $E1392)=\"n/a\", 0, IF(OFFSET($G1388, -$E1391, $E1392)=\"SL\",\nIF(OFFSET($G1385, -$E1391, $E1392)+$E1392>CO$5, IFERROR((OFFSET($G1384, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))), 0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CN1399)),\nIF(OFFSET($G1386, -$E1391, $E1392)+$E1392>CN$5, IFERROR(((OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CN1399))*OFFSET($G1387, -$E1391, $E1392)/(OFFSET($G1385, -$E1391, $E1392))),0), OFFSET($G1384, -$E1391, $E1392)-SUM($G1399:CN1399))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1393)","v":"Depreciation of asset adjustments - TAB 2023-24"},null,null,null,null,{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>K$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>J$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:J1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>L$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>K$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:K1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>M$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>L$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:L1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>N$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>M$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:M1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>O$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>N$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:N1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>P$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>O$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:O1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Q$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>P$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:P1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>R$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Q$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Q1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>S$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>R$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:R1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>T$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>S$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:S1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>U$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>T$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:T1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>V$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>U$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:U1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>W$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>V$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:V1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>X$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>W$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:W1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Y$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>X$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:X1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>Z$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Y$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Y1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AA$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>Z$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:Z1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AB$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AA$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AA1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AC$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AB$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AB1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AD$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AC$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AC1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AE$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AD$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AD1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AF$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AE$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AE1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AG$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AF$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AF1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AH$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AG$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AG1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AI$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AH$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AH1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AJ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AI$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AI1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AK$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AJ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AJ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AL$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AK$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AK1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AM$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AL$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AL1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AN$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AM$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AM1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AO$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AN$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AN1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AP$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AO$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AO1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AQ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AP$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AP1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AR$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AQ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AQ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AS$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AR$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AR1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AT$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AS$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AS1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AU$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AT$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AT1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AV$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AU$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AU1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AW$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AV$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AV1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AX$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AW$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AW1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AY$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AX$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AX1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>AZ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AY$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AY1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BA$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>AZ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:AZ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BB$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BA$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BA1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BC$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BB$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BB1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BD$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BC$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BC1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BE$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BD$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BD1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BF$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BE$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BE1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BG$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BF$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BF1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BH$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BG$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BG1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BI$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BH$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BH1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BJ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BI$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BI1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BK$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BJ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BJ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BL$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BK$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BK1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BM$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BL$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BL1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BN$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BM$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BM1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BO$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BN$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BN1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BP$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BO$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BO1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BQ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BP$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BP1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BR$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BQ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BQ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BS$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BR$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BR1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BT$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BS$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BS1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BU$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BT$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BT1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BV$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BU1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BU$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BU1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BU1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BW$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BV1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BV$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BV1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BV1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BX$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BW1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BW$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BW1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BW1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BY$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BX1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BX$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BX1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BX1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>BZ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BY1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BY$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BY1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BY1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CA$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BZ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>BZ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BZ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:BZ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CB$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CA1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CA$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CA1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CA1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CC$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CB1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CB$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CB1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CB1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CD$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CC1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CC$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CC1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CC1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CE$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CD1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CD$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CD1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CD1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CF$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CE1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CE$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CE1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CE1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CG$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CF1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CF$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CF1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CF1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CH$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CG1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CG$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CG1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CG1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CI$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CH1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CH$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CH1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CH1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CJ$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CI1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CI$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CI1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CI1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CK$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CJ1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CJ$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CJ1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CJ1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CL$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CK1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CK$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CK1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CK1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CM$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CL1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CL$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CL1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CL1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CN$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CM1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CM$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CM1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CM1400))))","v":0},{"$f":"IF(OFFSET($G1386, -$E1392, $E1393)=\"n/a\", 0, IF(OFFSET($G1389, -$E1392, $E1393)=\"SL\",\nIF(OFFSET($G1386, -$E1392, $E1393)+$E1393>CO$5, IFERROR((OFFSET($G1385, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))), 0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CN1400)),\nIF(OFFSET($G1387, -$E1392, $E1393)+$E1393>CN$5, IFERROR(((OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CN1400))*OFFSET($G1388, -$E1392, $E1393)/(OFFSET($G1386, -$E1392, $E1393))),0), OFFSET($G1385, -$E1392, $E1393)-SUM($G1400:CN1400))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1394)","v":"Depreciation of asset adjustments - TAB 2024-25"},null,null,null,null,null,{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>L$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>K$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:K1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>M$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>L$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:L1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>N$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>M$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:M1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>O$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>N$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:N1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>P$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>O$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:O1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Q$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>P$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:P1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>R$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Q$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Q1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>S$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>R$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:R1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>T$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>S$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:S1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>U$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>T$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:T1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>V$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>U$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:U1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>W$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>V$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:V1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>X$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>W$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:W1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Y$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>X$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:X1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>Z$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Y$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Y1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AA$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>Z$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:Z1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AB$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AA$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AA1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AC$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AB$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AB1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AD$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AC$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AC1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AE$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AD$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AD1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AF$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AE$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AE1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AG$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AF$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AF1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AH$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AG$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AG1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AI$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AH$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AH1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AJ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AI$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AI1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AK$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AJ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AJ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AL$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AK$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AK1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AM$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AL$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AL1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AN$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AM$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AM1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AO$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AN$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AN1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AP$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AO$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AO1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AQ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AP$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AP1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AR$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AQ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AQ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AS$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AR$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AR1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AT$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AS$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AS1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AU$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AT$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AT1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AV$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AU$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AU1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AW$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AV$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AV1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AX$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AW$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AW1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AY$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AX$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AX1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>AZ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AY$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AY1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BA$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>AZ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:AZ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BB$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BA$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BA1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BC$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BB$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BB1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BD$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BC$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BC1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BE$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BD$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BD1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BF$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BE$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BE1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BG$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BF$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BF1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BH$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BG$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BG1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BI$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BH$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BH1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BJ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BI$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BI1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BK$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BJ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BJ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BL$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BK$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BK1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BM$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BL$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BL1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BN$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BM$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BM1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BO$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BN$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BN1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BP$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BO$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BO1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BQ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BP$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BP1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BR$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BQ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BQ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BS$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BR$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BR1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BT$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BS$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BS1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BU$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BT$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BT1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BV$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BU1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BU$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BU1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BU1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BW$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BV1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BV$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BV1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BV1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BX$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BW1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BW$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BW1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BW1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BY$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BX1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BX$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BX1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BX1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>BZ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BY1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BY$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BY1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BY1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CA$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BZ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>BZ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BZ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:BZ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CB$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CA1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CA$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CA1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CA1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CC$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CB1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CB$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CB1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CB1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CD$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CC1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CC$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CC1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CC1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CE$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CD1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CD$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CD1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CD1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CF$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CE1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CE$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CE1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CE1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CG$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CF1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CF$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CF1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CF1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CH$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CG1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CG$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CG1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CG1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CI$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CH1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CH$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CH1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CH1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CJ$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CI1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CI$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CI1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CI1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CK$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CJ1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CJ$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CJ1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CJ1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CL$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CK1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CK$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CK1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CK1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CM$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CL1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CL$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CL1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CL1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CN$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CM1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CM$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CM1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CM1401))))","v":0},{"$f":"IF(OFFSET($G1387, -$E1393, $E1394)=\"n/a\", 0, IF(OFFSET($G1390, -$E1393, $E1394)=\"SL\",\nIF(OFFSET($G1387, -$E1393, $E1394)+$E1394>CO$5, IFERROR((OFFSET($G1386, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))), 0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CN1401)),\nIF(OFFSET($G1388, -$E1393, $E1394)+$E1394>CN$5, IFERROR(((OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CN1401))*OFFSET($G1389, -$E1393, $E1394)/(OFFSET($G1387, -$E1393, $E1394))),0), OFFSET($G1386, -$E1393, $E1394)-SUM($G1401:CN1401))))","v":0}]
[null,null,null,null,null,{"$f":"\"Depreciation of asset adjustments - TAB \"&INDEX(TAB_years, E1395)","v":"Depreciation of asset adjustments - TAB 2025-26"},null,null,null,null,null,null,{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>M$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>L$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:L1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>N$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>M$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:M1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>O$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>N$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:N1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>P$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>O$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:O1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Q$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>P$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:P1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>R$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Q$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Q1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>S$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>R$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:R1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>T$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>S$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:S1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>U$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>T$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:T1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>V$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>U$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:U1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>W$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>V$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:V1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>X$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>W$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:W1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Y$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>X$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:X1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>Z$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Y$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Y1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AA$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>Z$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:Z1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AB$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AA$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AA1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AC$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AB$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AB1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AD$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AC$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AC1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AE$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AD$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AD1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AF$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AE$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AE1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AG$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AF$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AF1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AH$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AG$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AG1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AI$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AH$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AH1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AJ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AI$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AI1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AK$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AJ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AJ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AL$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AK$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AK1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AM$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AL$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AL1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AN$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AM$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AM1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AO$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AN$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AN1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AP$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AO$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AO1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AQ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AP$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AP1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AR$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AQ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AQ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AS$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AR$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AR1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AT$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AS$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AS1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AU$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AT$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AT1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AV$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AU$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AU1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AW$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AV$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AV1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AX$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AW$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AW1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AY$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AX$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AX1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>AZ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AY$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AY1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BA$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>AZ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:AZ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BB$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BA$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BA1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BC$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BB$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BB1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BD$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BC$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BC1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BE$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BD$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BD1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BF$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BE$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BE1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BG$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BF$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BF1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BH$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BG$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BG1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BI$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BH$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BH1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BJ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BI$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BI1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BK$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BJ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BJ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BL$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BK$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BK1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BM$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BL$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BL1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BN$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BM$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BM1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BO$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BN$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BN1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BP$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BO$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BO1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BQ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BP$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BP1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BR$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BQ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BQ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BS$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BR$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BR1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BT$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BS$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BS1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BU$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BT$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BT1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BV$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BU1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BU$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BU1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BU1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BW$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BV1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BV$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BV1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BV1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BX$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BW1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BW$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BW1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BW1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BY$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BX1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BX$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BX1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BX1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>BZ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BY1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BY$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BY1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BY1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CA$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BZ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>BZ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BZ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:BZ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CB$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CA1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CA$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CA1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CA1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CC$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CB1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CB$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CB1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CB1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CD$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CC1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CC$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CC1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CC1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CE$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CD1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CD$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CD1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CD1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CF$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CE1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CE$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CE1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CE1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CG$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CF1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CF$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CF1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CF1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CH$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CG1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CG$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CG1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CG1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CI$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CH1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CH$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CH1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CH1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CJ$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CI1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CI$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CI1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CI1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CK$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CJ1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CJ$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CJ1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CJ1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CL$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CK1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CK$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CK1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CK1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CM$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CL1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CL$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CL1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CL1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CN$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CM1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CM$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CM1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CM1402))))","v":0},{"$f":"IF(OFFSET($G1388, -$E1394, $E1395)=\"n/a\", 0, IF(OFFSET($G1391, -$E1394, $E1395)=\"SL\",\nIF(OFFSET($G1388, -$E1394, $E1395)+$E1395>CO$5, IFERROR((OFFSET($G1387, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))), 0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CN1402)),\nIF(OFFSET($G1389, -$E1394, $E1395)+$E1395>CN$5, IFERROR(((OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CN1402))*OFFSET($G1390, -$E1394, $E1395)/(OFFSET($G1388, -$E1394, $E1395))),0), OFFSET($G1387, -$E1394, $E1395)-SUM($G1402:CN1402))))","v":0}]
[]
[null,null,null,null,null,{"$f":"F1378&\" - tax depreciation\"","v":"Equity raising costs - tax depreciation"},null,{"$f":"SUM(H1390:H1403)+H1382","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(R1390:R1403)+R1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN1390:AN1403)+AN1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT1390:BT1403)+BT1382","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Capital base tracking summary","index":5,"n_rows":58,"n_cols":88,"rows_kept":58,"cut":false,"hidden":false,"merged":[[6,4,6,5]]}
[]
[null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Capital base tracking summary - Gas TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Amadeus - Capital base tracking summary - Gas TNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,"Year",null,null,null,null,{"$f":"INDEX(RAB_years, SUM('Capital base input'!$11:$11))","v":"2025-26"},{"$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":"2026-27"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87",{"$f":"IF(LEN(BP4)>4,CONCATENATE(LEFT(BP4,4)+1&\"-\"&IF(RIGHT(BP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BP4, 2)=\"99\", \"00\", RIGHT(BP4,2)+1)),BP4+1)","v":"2087-88"},"2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-00","2100-01","2101-02","2102-03","2103-04","2104-05","2105-06","2106-07"]
[null,{"$f":"\"Capital base tracking summary table ($m, \"&G4&\")\"","v":"Capital base tracking summary table ($m, 2025-26)"}]
[]
[null,null,null,"Capital base (RFM)","Adjustment required",null,"Total"]
[null,"Forecast capital base depreciation",null,{"$f":"SUM(D9:D58)","v":159.98813268744348},null,null,{"$f":"SUM(G9:G58)","v":0},{"$f":"SUM(H9:H58)","v":0},{"$f":"SUM(I9:I58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ9:BQ58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CD9:CD58)","v":0},0,0,0,0,0,0]
[null,null,{"$f":"'Capital base input'!$E24","v":"Pipelines"},{"$f":"INDEX('Capital base input'!456:456, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":103.12613483559943},{"$f":"IF($G9=0, 1, (1+$F9/$G9))","v":1},{"$f":"$D9-$G9","v":103.12613483559943},{"$f":"SUM(H9:XFD9)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$32:$32, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E25","v":"Compressors"},{"$f":"INDEX('Capital base input'!457:457, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":2.389223821519542},{"$f":"IF($G10=0, 1, (1+$F10/$G10))","v":1},{"$f":"$D10-$G10","v":2.389223821519542},0,{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$60:$60, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E26","v":"Meter Station "},{"$f":"INDEX('Capital base input'!458:458, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":25.382467851755859},1,25.382467851755859,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$88:$88, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E27","v":"SCADA"},{"$f":"INDEX('Capital base input'!459:459, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0.2182220148199297},1,0.2182220148199297,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$116:$116, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E28","v":"O&M Facilities"},{"$f":"INDEX('Capital base input'!460:460, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":8.9007843644719387},1,8.9007843644719387,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$144:$144, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E29","v":"Buildings"},{"$f":"INDEX('Capital base input'!461:461, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":7.237173998036118},1,7.237173998036118,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$172:$172, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E30","v":"Land and Easement"},{"$f":"INDEX('Capital base input'!462:462, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$200:$200, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E31","v":"Corporate Assets (IT)"},{"$f":"INDEX('Capital base input'!463:463, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":4.9415695428078372},1,4.9415695428078372,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$228:$228, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E32","v":"Leased Assets"},{"$f":"INDEX('Capital base input'!464:464, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":2.9256841167614462},1,2.9256841167614462,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$256:$256, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E33","v":"Leased assets post 2021"},{"$f":"INDEX('Capital base input'!465:465, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":4.8668721416713767},1,4.8668721416713767,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$284:$284, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E34","v":0},{"$f":"INDEX('Capital base input'!466:466, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$312:$312, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E35","v":0},{"$f":"INDEX('Capital base input'!467:467, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$340:$340, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E36","v":0},{"$f":"INDEX('Capital base input'!468:468, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$368:$368, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E37","v":0},{"$f":"INDEX('Capital base input'!469:469, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$396:$396, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E38","v":0},{"$f":"INDEX('Capital base input'!470:470, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$424:$424, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E39","v":0},{"$f":"INDEX('Capital base input'!471:471, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$452:$452, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E40","v":0},{"$f":"INDEX('Capital base input'!472:472, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$480:$480, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E41","v":0},{"$f":"INDEX('Capital base input'!473:473, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$508:$508, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E42","v":0},{"$f":"INDEX('Capital base input'!474:474, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$536:$536, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E43","v":0},{"$f":"INDEX('Capital base input'!475:475, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$564:$564, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E44","v":0},{"$f":"INDEX('Capital base input'!476:476, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$592:$592, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E45","v":0},{"$f":"INDEX('Capital base input'!477:477, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$620:$620, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E46","v":0},{"$f":"INDEX('Capital base input'!478:478, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$648:$648, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E47","v":0},{"$f":"INDEX('Capital base input'!479:479, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$676:$676, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E48","v":0},{"$f":"INDEX('Capital base input'!480:480, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$704:$704, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E49","v":0},{"$f":"INDEX('Capital base input'!481:481, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$732:$732, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E50","v":0},{"$f":"INDEX('Capital base input'!482:482, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$760:$760, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E51","v":0},{"$f":"INDEX('Capital base input'!483:483, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$788:$788, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E52","v":0},{"$f":"INDEX('Capital base input'!484:484, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$816:$816, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E53","v":0},{"$f":"INDEX('Capital base input'!485:485, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$844:$844, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E54","v":0},{"$f":"INDEX('Capital base input'!486:486, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$872:$872, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E55","v":0},{"$f":"INDEX('Capital base input'!487:487, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,{"$f":"SUM(H40:XFD40)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$900:$900, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E56","v":0},{"$f":"INDEX('Capital base input'!488:488, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$928:$928, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E57","v":0},{"$f":"INDEX('Capital base input'!489:489, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$956:$956, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E58","v":0},{"$f":"INDEX('Capital base input'!490:490, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$984:$984, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E59","v":0},{"$f":"INDEX('Capital base input'!491:491, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1012:$1012, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E60","v":0},{"$f":"INDEX('Capital base input'!492:492, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1040:$1040, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E61","v":0},{"$f":"INDEX('Capital base input'!493:493, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1068:$1068, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E62","v":0},{"$f":"INDEX('Capital base input'!494:494, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1096:$1096, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E63","v":0},{"$f":"INDEX('Capital base input'!495:495, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1124:$1124, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E64","v":0},{"$f":"INDEX('Capital base input'!496:496, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1152:$1152, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E65","v":0},{"$f":"INDEX('Capital base input'!497:497, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1180:$1180, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E66","v":0},{"$f":"INDEX('Capital base input'!498:498, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1208:$1208, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E67","v":0},{"$f":"INDEX('Capital base input'!499:499, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1236:$1236, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E68","v":0},{"$f":"INDEX('Capital base input'!500:500, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1264:$1264, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E69","v":0},{"$f":"INDEX('Capital base input'!501:501, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1292:$1292, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E70","v":"Spare straight-line tax asset class"},{"$f":"INDEX('Capital base input'!502:502, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1320:$1320, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E71","v":"Buildings "},{"$f":"INDEX('Capital base input'!503:503, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1348:$1348, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E72","v":"In-house software"},{"$f":"INDEX('Capital base input'!504:504, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1376:$1376, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]
[null,null,{"$f":"'Capital base input'!$E73","v":"Equity raising costs"},{"$f":"INDEX('Capital base input'!505:505, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0))","v":0},1,0,0,{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(H$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(I$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(J$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(K$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(L$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(M$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(N$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(O$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(P$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(Q$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(R$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(S$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(T$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(U$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(V$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(W$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(X$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(Y$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(Z$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(AZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BK$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BL$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BM$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BN$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BO$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BP$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BQ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BR$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BS$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BT$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BU$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BV$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BW$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BX$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BY$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(BZ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CA$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CB$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CC$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CD$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CE$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CF$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CG$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CH$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CI$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0},{"$f":"IFERROR(INDEX('Capital base tracking'!$1404:$1404, 1, MATCH(CJ$4, 'Capital base tracking'!$4:$4, 0))*INDEX('Capital base input'!$14:$14, 1, MATCH($G$4, 'Capital base input'!$4:$4, 0)), 0)","v":0}]

{"sheet":"Tracking output","index":6,"n_rows":165,"n_cols":88,"rows_kept":165,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,{"$f":"IF('Capital base input'!$F$8='TAB input'!$F$8, 'Capital base input'!$F$8, 'TAB input'!$F$8)&\" - Tracking output - Gas TNSP \"&Intro!$I$3&\" - version \"&Intro!$M$4","v":"Amadeus - Tracking output - Gas TNSP RFM - Depreciation tracking module - version 1"}]
[]
[null,null,null,"Year",null,null,{"$f":"IF('Capital base input'!$H$11<>\"\", INDEX(RAB_years, SUM('Capital base input'!$11:$11)), INDEX(TAB_years, SUM('TAB input'!$11:$11)))","v":"2025-26"},{"$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":"2026-27"},{"$f":"IF(LEN(H4)>4,CONCATENATE(LEFT(H4,4)+1&\"-\"&IF(RIGHT(H4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H4, 2)=\"99\", \"00\", RIGHT(H4,2)+1)),H4+1)","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51","2051-52","2052-53","2053-54","2054-55","2055-56","2056-57","2057-58","2058-59","2059-60","2060-61","2061-62","2062-63","2063-64","2064-65","2065-66","2066-67","2067-68","2068-69","2069-70","2070-71","2071-72","2072-73","2073-74","2074-75","2075-76","2076-77","2077-78","2078-79","2079-80","2080-81","2081-82","2082-83","2083-84","2084-85","2085-86","2086-87",{"$f":"IF(LEN(BP4)>4,CONCATENATE(LEFT(BP4,4)+1&\"-\"&IF(RIGHT(BP4, 2)<\"09\", \"0\",\"\")&IF(RIGHT(BP4, 2)=\"99\", \"00\", RIGHT(BP4,2)+1)),BP4+1)","v":"2087-88"},"2088-89","2089-90","2090-91","2091-92","2092-93","2093-94","2094-95","2095-96","2096-97","2097-98","2098-99","2099-00","2100-01","2101-02","2102-03","2103-04","2104-05","2105-06","2106-07"]
[null,null,null,"PTRM forecast depreciation output"]
[]
[null,null,null,{"$f":"\"Forecast capital base depreciation - Aligned ($m, \"&$G$4&\")\"","v":"Forecast capital base depreciation - Aligned ($m, 2025-26)"},null,"Check",{"$f":"SUM(H7:XFD7)","v":0},{"$f":"SUM(H8:H57)","v":0},{"$f":"SUM(I8:I57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ8:BQ57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CH8:CH57)","v":0},{"$f":"SUM(CI8:CI57)","v":0},{"$f":"SUM(CJ8:CJ57)","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D24","v":"Asset Class 1"},{"$f":"'Capital base input'!$E24","v":"Pipelines"},{"$f":"IF(AND('Capital base input'!$F401=\"No\", $G8=0), \"TRUE\", ROUND('Capital base tracking summary'!$D9, 6)=ROUND($G8, 6))","v":false},{"$f":"SUM(H8:XFD8)","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=H$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!H9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=I$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!I9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=J$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!J9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=K$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!K9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=L$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!L9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=M$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!M9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=N$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!N9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=O$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!O9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=P$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!P9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Q9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=R$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!R9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=S$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!S9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=T$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!T9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=U$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!U9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=V$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!V9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=W$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!W9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=X$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!X9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Y9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!Z9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AA9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AB9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AC9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AD9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AE9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AF9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AG9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AH9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AI9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AJ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AK9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AL9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AM9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AN9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AO9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AP9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AQ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AR9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AS9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AT9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AU9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AV9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AW9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AX9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AY9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!AZ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BA9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BB9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BC9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BD9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BE9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BF9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BG9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BH9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BI9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BJ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BK9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BL9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BM9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BN9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BO9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BP9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BQ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BR9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BS9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BT9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BU9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BV9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BW9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BX9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BY9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!BZ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CA9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CB9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CC9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CD9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CE9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CF9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CG9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CH9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CI9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D9, 0), IF(AND('Capital base tracking summary'!$E9>-300%, 'Capital base tracking summary'!$E9<300%), IFERROR(INDEX('Capital base tracking summary'!$H9:$CJ9, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E9+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), 'Capital base tracking summary'!$F9, 0), IF('Capital base tracking summary'!CJ9<>0, 'Capital base tracking summary'!$D9/COUNTIF('Capital base tracking summary'!$H9:$CJ9, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D25","v":"Asset Class 2"},{"$f":"'Capital base input'!$E25","v":"Compressors"},{"$f":"IF(AND('Capital base input'!$F402=\"No\", $G9=0), \"TRUE\", ROUND('Capital base tracking summary'!$D10, 6)=ROUND($G9, 6))","v":false},0,{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=H$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!H10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=I$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!I10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=J$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!J10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=K$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!K10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=L$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!L10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=M$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!M10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=N$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!N10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=O$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!O10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=P$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!P10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Q10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=R$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!R10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=S$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!S10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=T$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!T10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=U$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!U10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=V$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!V10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=W$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!W10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=X$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!X10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Y10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!Z10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AA10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AB10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AC10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AD10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AE10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AF10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AG10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AH10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AI10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AJ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AK10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AL10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AM10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AN10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AO10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AP10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AQ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AR10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AS10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AT10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AU10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AV10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AW10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AX10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AY10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!AZ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BA10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BB10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BC10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BD10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BE10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BF10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BG10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BH10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BI10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BJ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BK10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BL10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BM10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BN10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BO10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BP10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BQ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BR10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BS10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BT10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BU10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BV10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BW10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BX10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BY10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!BZ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CA10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CB10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CC10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CD10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CE10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CF10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CG10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CH10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CI10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D10, 0), IF(AND('Capital base tracking summary'!$E10>-300%, 'Capital base tracking summary'!$E10<300%), IFERROR(INDEX('Capital base tracking summary'!$H10:$CJ10, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E10+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), 'Capital base tracking summary'!$F10, 0), IF('Capital base tracking summary'!CJ10<>0, 'Capital base tracking summary'!$D10/COUNTIF('Capital base tracking summary'!$H10:$CJ10, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D26","v":"Asset Class 3"},{"$f":"'Capital base input'!$E26","v":"Meter Station "},{"$f":"IF(AND('Capital base input'!$F403=\"No\", $G10=0), \"TRUE\", ROUND('Capital base tracking summary'!$D11, 6)=ROUND($G10, 6))","v":false},0,{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=H$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!H11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=I$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!I11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=J$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!J11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=K$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!K11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=L$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!L11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=M$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!M11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=N$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!N11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=O$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!O11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=P$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!P11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!Q11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=R$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!R11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=S$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!S11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=T$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!T11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=U$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!U11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=V$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!V11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=W$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!W11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=X$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!X11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!Y11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!Z11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AA11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AB11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AC11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AD11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AE11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AF11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AG11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AH11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AI11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AJ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AK11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AL11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AM11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AN11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AO11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AP11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AQ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AR11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AS11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AT11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AU11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AV11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AW11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AX11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AY11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!AZ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BA11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BB11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BC11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BD11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BE11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BF11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BG11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BH11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BI11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BJ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BK11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BL11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BM11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BN11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BO11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BP11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BQ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BR11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BS11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BT11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BU11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BV11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BW11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BX11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BY11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!BZ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CA11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CB11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CC11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CD11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CE11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CF11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CG11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CH11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CI11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D11, 0), IF(AND('Capital base tracking summary'!$E11>-300%, 'Capital base tracking summary'!$E11<300%), IFERROR(INDEX('Capital base tracking summary'!$H11:$CJ11, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E11+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), 'Capital base tracking summary'!$F11, 0), IF('Capital base tracking summary'!CJ11<>0, 'Capital base tracking summary'!$D11/COUNTIF('Capital base tracking summary'!$H11:$CJ11, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D27","v":"Asset Class 4"},{"$f":"'Capital base input'!$E27","v":"SCADA"},{"$f":"IF(AND('Capital base input'!$F404=\"No\", $G11=0), \"TRUE\", ROUND('Capital base tracking summary'!$D12, 6)=ROUND($G11, 6))","v":false},0,{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=H$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!H12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=I$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!I12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=J$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!J12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=K$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!K12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=L$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!L12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=M$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!M12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=N$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!N12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=O$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!O12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=P$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!P12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Q12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=R$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!R12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=S$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!S12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=T$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!T12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=U$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!U12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=V$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!V12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=W$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!W12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=X$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!X12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Y12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!Z12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AA12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AB12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AC12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AD12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AE12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AF12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AG12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AH12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AI12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AJ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AK12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AL12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AM12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AN12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AO12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AP12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AQ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AR12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AS12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AT12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AU12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AV12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AW12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AX12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AY12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!AZ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BA12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BB12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BC12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BD12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BE12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BF12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BG12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BH12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BI12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BJ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BK12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BL12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BM12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BN12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BO12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BP12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BQ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BR12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BS12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BT12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BU12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BV12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BW12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BX12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BY12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!BZ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CA12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CB12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CC12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CD12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CE12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CF12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CG12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CH12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CI12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D12, 0), IF(AND('Capital base tracking summary'!$E12>-300%, 'Capital base tracking summary'!$E12<300%), IFERROR(INDEX('Capital base tracking summary'!$H12:$CJ12, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E12+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), 'Capital base tracking summary'!$F12, 0), IF('Capital base tracking summary'!CJ12<>0, 'Capital base tracking summary'!$D12/COUNTIF('Capital base tracking summary'!$H12:$CJ12, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D28","v":"Asset Class 5"},{"$f":"'Capital base input'!$E28","v":"O&M Facilities"},{"$f":"IF(AND('Capital base input'!$F405=\"No\", $G12=0), \"TRUE\", ROUND('Capital base tracking summary'!$D13, 6)=ROUND($G12, 6))","v":false},0,{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=H$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!H13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=I$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!I13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=J$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!J13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=K$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!K13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=L$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!L13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=M$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!M13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=N$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!N13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=O$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!O13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=P$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!P13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!Q13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=R$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!R13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=S$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!S13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=T$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!T13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=U$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!U13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=V$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!V13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=W$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!W13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=X$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!X13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!Y13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!Z13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AA13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AB13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AC13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AD13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AE13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AF13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AG13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AH13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AI13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AJ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AK13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AL13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AM13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AN13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AO13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AP13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AQ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AR13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AS13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AT13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AU13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AV13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AW13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AX13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AY13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!AZ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BA13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BB13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BC13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BD13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BE13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BF13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BG13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BH13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BI13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BJ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BK13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BL13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BM13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BN13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BO13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BP13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BQ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BR13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BS13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BT13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BU13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BV13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BW13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BX13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BY13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!BZ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CA13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CB13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CC13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CD13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CE13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CF13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CG13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CH13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CI13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D13, 0), IF(AND('Capital base tracking summary'!$E13>-300%, 'Capital base tracking summary'!$E13<300%), IFERROR(INDEX('Capital base tracking summary'!$H13:$CJ13, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E13+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), 'Capital base tracking summary'!$F13, 0), IF('Capital base tracking summary'!CJ13<>0, 'Capital base tracking summary'!$D13/COUNTIF('Capital base tracking summary'!$H13:$CJ13, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D29","v":"Asset Class 6"},{"$f":"'Capital base input'!$E29","v":"Buildings"},{"$f":"IF(AND('Capital base input'!$F406=\"No\", $G13=0), \"TRUE\", ROUND('Capital base tracking summary'!$D14, 6)=ROUND($G13, 6))","v":false},0,{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=H$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!H14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=I$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!I14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=J$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!J14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=K$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!K14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=L$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!L14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=M$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!M14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=N$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!N14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=O$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!O14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=P$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!P14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Q14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=R$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!R14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=S$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!S14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=T$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!T14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=U$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!U14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=V$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!V14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=W$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!W14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=X$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!X14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Y14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!Z14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AA14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AB14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AC14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AD14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AE14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AF14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AG14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AH14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AI14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AJ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AK14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AL14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AM14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AN14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AO14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AP14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AQ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AR14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AS14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AT14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AU14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AV14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AW14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AX14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AY14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!AZ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BA14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BB14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BC14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BD14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BE14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BF14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BG14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BH14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BI14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BJ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BK14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BL14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BM14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BN14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BO14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BP14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BQ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BR14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BS14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BT14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BU14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BV14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BW14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BX14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BY14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!BZ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CA14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CB14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CC14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CD14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CE14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CF14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CG14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CH14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CI14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D14, 0), IF(AND('Capital base tracking summary'!$E14>-300%, 'Capital base tracking summary'!$E14<300%), IFERROR(INDEX('Capital base tracking summary'!$H14:$CJ14, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E14+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), 'Capital base tracking summary'!$F14, 0), IF('Capital base tracking summary'!CJ14<>0, 'Capital base tracking summary'!$D14/COUNTIF('Capital base tracking summary'!$H14:$CJ14, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D30","v":"Asset Class 7"},{"$f":"'Capital base input'!$E30","v":"Land and Easement"},{"$f":"IF(AND('Capital base input'!$F407=\"No\", $G14=0), \"TRUE\", ROUND('Capital base tracking summary'!$D15, 6)=ROUND($G14, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=H$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!H15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=I$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!I15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=J$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!J15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=K$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!K15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=L$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!L15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=M$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!M15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=N$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!N15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=O$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!O15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=P$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!P15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!Q15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=R$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!R15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=S$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!S15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=T$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!T15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=U$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!U15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=V$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!V15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=W$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!W15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=X$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!X15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!Y15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!Z15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AA15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AB15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AC15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AD15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AE15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AF15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AG15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AH15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AI15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AJ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AK15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AL15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AM15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AN15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AO15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AP15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AQ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AR15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AS15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AT15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AU15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AV15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AW15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AX15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AY15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!AZ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BA15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BB15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BC15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BD15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BE15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BF15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BG15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BH15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BI15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BJ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BK15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BL15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BM15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BN15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BO15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BP15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BQ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BR15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BS15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BT15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BU15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BV15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BW15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BX15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BY15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!BZ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CA15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CB15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CC15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CD15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CE15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CF15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CG15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CH15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CI15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D15, 0), IF(AND('Capital base tracking summary'!$E15>-300%, 'Capital base tracking summary'!$E15<300%), IFERROR(INDEX('Capital base tracking summary'!$H15:$CJ15, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E15+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), 'Capital base tracking summary'!$F15, 0), IF('Capital base tracking summary'!CJ15<>0, 'Capital base tracking summary'!$D15/COUNTIF('Capital base tracking summary'!$H15:$CJ15, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D31","v":"Asset Class 8"},{"$f":"'Capital base input'!$E31","v":"Corporate Assets (IT)"},{"$f":"IF(AND('Capital base input'!$F408=\"No\", $G15=0), \"TRUE\", ROUND('Capital base tracking summary'!$D16, 6)=ROUND($G15, 6))","v":"TRUE"},0,{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=H$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!H16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=I$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!I16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=J$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!J16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=K$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!K16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=L$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!L16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=M$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!M16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=N$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!N16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=O$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!O16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=P$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!P16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!Q16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=R$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!R16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=S$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!S16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=T$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!T16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=U$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!U16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=V$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!V16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=W$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!W16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=X$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!X16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!Y16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!Z16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AA16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AB16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AC16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AD16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AE16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AF16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AG16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AH16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AI16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AJ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AK16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AL16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AM16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AN16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AO16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AP16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AQ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AR16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AS16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AT16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AU16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AV16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AW16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AX16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AY16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!AZ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BA16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BB16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BC16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BD16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BE16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BF16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BG16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BH16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BI16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BJ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BK16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BL16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BM16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BN16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BO16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BP16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BQ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BR16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BS16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BT16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BU16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BV16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BW16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BX16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BY16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!BZ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CA16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CB16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CC16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CD16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CE16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CF16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CG16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CH16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CI16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D16, 0), IF(AND('Capital base tracking summary'!$E16>-300%, 'Capital base tracking summary'!$E16<300%), IFERROR(INDEX('Capital base tracking summary'!$H16:$CJ16, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E16+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), 'Capital base tracking summary'!$F16, 0), IF('Capital base tracking summary'!CJ16<>0, 'Capital base tracking summary'!$D16/COUNTIF('Capital base tracking summary'!$H16:$CJ16, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D32","v":"Asset Class 9"},{"$f":"'Capital base input'!$E32","v":"Leased Assets"},{"$f":"IF(AND('Capital base input'!$F409=\"No\", $G16=0), \"TRUE\", ROUND('Capital base tracking summary'!$D17, 6)=ROUND($G16, 6))","v":false},0,{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=H$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!H17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=I$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!I17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=J$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!J17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=K$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!K17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=L$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!L17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=M$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!M17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=N$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!N17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=O$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!O17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=P$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!P17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!Q17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=R$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!R17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=S$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!S17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=T$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!T17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=U$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!U17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=V$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!V17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=W$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!W17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=X$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!X17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!Y17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!Z17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AA17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AB17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AC17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AD17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AE17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AF17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AG17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AH17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AI17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AJ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AK17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AL17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AM17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AN17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AO17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AP17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AQ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AR17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AS17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AT17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AU17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AV17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AW17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AX17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AY17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!AZ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BA17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BB17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BC17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BD17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BE17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BF17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BG17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BH17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BI17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BJ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BK17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BL17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BM17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BN17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BO17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BP17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BQ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BR17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BS17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BT17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BU17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BV17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BW17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BX17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BY17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!BZ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CA17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CB17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CC17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CD17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CE17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CF17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CG17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CH17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CI17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D17, 0), IF(AND('Capital base tracking summary'!$E17>-300%, 'Capital base tracking summary'!$E17<300%), IFERROR(INDEX('Capital base tracking summary'!$H17:$CJ17, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E17+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), 'Capital base tracking summary'!$F17, 0), IF('Capital base tracking summary'!CJ17<>0, 'Capital base tracking summary'!$D17/COUNTIF('Capital base tracking summary'!$H17:$CJ17, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D33","v":"Asset Class 10"},{"$f":"'Capital base input'!$E33","v":"Leased assets post 2021"},{"$f":"IF(AND('Capital base input'!$F410=\"No\", $G17=0), \"TRUE\", ROUND('Capital base tracking summary'!$D18, 6)=ROUND($G17, 6))","v":false},0,{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=H$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!H18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=I$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!I18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=J$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!J18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=K$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!K18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=L$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!L18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=M$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!M18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=N$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!N18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=O$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!O18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=P$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!P18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!Q18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=R$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!R18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=S$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!S18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=T$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!T18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=U$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!U18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=V$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!V18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=W$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!W18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=X$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!X18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!Y18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!Z18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AA18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AB18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AC18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AD18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AE18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AF18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AG18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AH18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AI18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AJ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AK18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AL18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AM18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AN18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AO18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AP18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AQ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AR18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AS18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AT18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AU18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AV18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AW18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AX18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AY18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!AZ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BA18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BB18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BC18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BD18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BE18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BF18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BG18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BH18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BI18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BJ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BK18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BL18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BM18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BN18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BO18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BP18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BQ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BR18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BS18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BT18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BU18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BV18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BW18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BX18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BY18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!BZ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CA18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CB18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CC18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CD18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CE18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CF18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CG18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CH18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CI18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D18, 0), IF(AND('Capital base tracking summary'!$E18>-300%, 'Capital base tracking summary'!$E18<300%), IFERROR(INDEX('Capital base tracking summary'!$H18:$CJ18, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E18+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), 'Capital base tracking summary'!$F18, 0), IF('Capital base tracking summary'!CJ18<>0, 'Capital base tracking summary'!$D18/COUNTIF('Capital base tracking summary'!$H18:$CJ18, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D34","v":"Asset Class 11"},{"$f":"'Capital base input'!$E34","v":0},{"$f":"IF(AND('Capital base input'!$F411=\"No\", $G18=0), \"TRUE\", ROUND('Capital base tracking summary'!$D19, 6)=ROUND($G18, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=H$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!H19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=I$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!I19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=J$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!J19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=K$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!K19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=L$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!L19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=M$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!M19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=N$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!N19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=O$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!O19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=P$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!P19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!Q19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=R$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!R19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=S$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!S19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=T$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!T19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=U$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!U19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=V$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!V19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=W$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!W19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=X$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!X19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!Y19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!Z19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AA19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AB19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AC19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AD19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AE19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AF19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AG19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AH19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AI19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AJ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AK19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AL19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AM19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AN19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AO19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AP19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AQ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AR19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AS19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AT19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AU19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AV19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AW19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AX19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AY19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!AZ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BA19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BB19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BC19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BD19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BE19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BF19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BG19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BH19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BI19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BJ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BK19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BL19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BM19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BN19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BO19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BP19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BQ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BR19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BS19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BT19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BU19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BV19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BW19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BX19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BY19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!BZ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CA19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CB19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CC19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CD19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CE19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CF19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CG19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CH19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CI19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D19, 0), IF(AND('Capital base tracking summary'!$E19>-300%, 'Capital base tracking summary'!$E19<300%), IFERROR(INDEX('Capital base tracking summary'!$H19:$CJ19, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E19+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), 'Capital base tracking summary'!$F19, 0), IF('Capital base tracking summary'!CJ19<>0, 'Capital base tracking summary'!$D19/COUNTIF('Capital base tracking summary'!$H19:$CJ19, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D35","v":"Asset Class 12"},{"$f":"'Capital base input'!$E35","v":0},{"$f":"IF(AND('Capital base input'!$F412=\"No\", $G19=0), \"TRUE\", ROUND('Capital base tracking summary'!$D20, 6)=ROUND($G19, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=H$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!H20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=I$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!I20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=J$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!J20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=K$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!K20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=L$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!L20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=M$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!M20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=N$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!N20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=O$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!O20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=P$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!P20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!Q20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=R$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!R20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=S$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!S20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=T$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!T20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=U$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!U20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=V$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!V20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=W$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!W20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=X$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!X20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!Y20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!Z20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AA20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AB20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AC20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AD20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AE20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AF20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AG20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AH20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AI20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AJ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AK20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AL20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AM20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AN20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AO20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AP20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AQ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AR20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AS20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AT20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AU20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AV20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AW20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AX20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AY20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!AZ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BA20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BB20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BC20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BD20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BE20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BF20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BG20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BH20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BI20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BJ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BK20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BL20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BM20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BN20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BO20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BP20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BQ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BR20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BS20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BT20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BU20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BV20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BW20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BX20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BY20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!BZ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CA20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CB20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CC20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CD20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CE20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CF20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CG20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CH20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CI20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D20, 0), IF(AND('Capital base tracking summary'!$E20>-300%, 'Capital base tracking summary'!$E20<300%), IFERROR(INDEX('Capital base tracking summary'!$H20:$CJ20, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E20+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), 'Capital base tracking summary'!$F20, 0), IF('Capital base tracking summary'!CJ20<>0, 'Capital base tracking summary'!$D20/COUNTIF('Capital base tracking summary'!$H20:$CJ20, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D36","v":"Asset Class 13"},{"$f":"'Capital base input'!$E36","v":0},{"$f":"IF(AND('Capital base input'!$F413=\"No\", $G20=0), \"TRUE\", ROUND('Capital base tracking summary'!$D21, 6)=ROUND($G20, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=H$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!H21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=I$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!I21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=J$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!J21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=K$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!K21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=L$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!L21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=M$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!M21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=N$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!N21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=O$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!O21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=P$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!P21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!Q21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=R$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!R21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=S$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!S21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=T$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!T21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=U$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!U21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=V$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!V21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=W$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!W21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=X$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!X21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!Y21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!Z21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AA21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AB21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AC21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AD21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AE21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AF21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AG21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AH21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AI21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AJ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AK21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AL21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AM21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AN21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AO21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AP21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AQ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AR21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AS21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AT21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AU21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AV21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AW21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AX21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AY21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!AZ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BA21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BB21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BC21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BD21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BE21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BF21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BG21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BH21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BI21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BJ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BK21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BL21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BM21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BN21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BO21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BP21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BQ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BR21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BS21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BT21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BU21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BV21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BW21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BX21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BY21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!BZ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CA21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CB21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CC21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CD21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CE21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CF21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CG21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CH21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CI21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D21, 0), IF(AND('Capital base tracking summary'!$E21>-300%, 'Capital base tracking summary'!$E21<300%), IFERROR(INDEX('Capital base tracking summary'!$H21:$CJ21, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E21+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), 'Capital base tracking summary'!$F21, 0), IF('Capital base tracking summary'!CJ21<>0, 'Capital base tracking summary'!$D21/COUNTIF('Capital base tracking summary'!$H21:$CJ21, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D37","v":"Asset Class 14"},{"$f":"'Capital base input'!$E37","v":0},{"$f":"IF(AND('Capital base input'!$F414=\"No\", $G21=0), \"TRUE\", ROUND('Capital base tracking summary'!$D22, 6)=ROUND($G21, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=H$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!H22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=I$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!I22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=J$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!J22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=K$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!K22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=L$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!L22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=M$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!M22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=N$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!N22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=O$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!O22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=P$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!P22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!Q22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=R$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!R22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=S$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!S22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=T$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!T22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=U$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!U22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=V$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!V22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=W$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!W22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=X$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!X22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!Y22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!Z22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AA22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AB22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AC22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AD22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AE22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AF22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AG22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AH22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AI22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AJ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AK22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AL22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AM22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AN22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AO22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AP22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AQ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AR22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AS22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AT22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AU22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AV22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AW22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AX22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AY22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!AZ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BA22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BB22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BC22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BD22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BE22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BF22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BG22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BH22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BI22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BJ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BK22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BL22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BM22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BN22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BO22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BP22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BQ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BR22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BS22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BT22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BU22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BV22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BW22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BX22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BY22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!BZ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CA22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CB22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CC22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CD22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CE22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CF22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CG22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CH22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CI22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D22, 0), IF(AND('Capital base tracking summary'!$E22>-300%, 'Capital base tracking summary'!$E22<300%), IFERROR(INDEX('Capital base tracking summary'!$H22:$CJ22, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E22+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), 'Capital base tracking summary'!$F22, 0), IF('Capital base tracking summary'!CJ22<>0, 'Capital base tracking summary'!$D22/COUNTIF('Capital base tracking summary'!$H22:$CJ22, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D38","v":"Asset Class 15"},{"$f":"'Capital base input'!$E38","v":0},{"$f":"IF(AND('Capital base input'!$F415=\"No\", $G22=0), \"TRUE\", ROUND('Capital base tracking summary'!$D23, 6)=ROUND($G22, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=H$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!H23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=I$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!I23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=J$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!J23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=K$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!K23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=L$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!L23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=M$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!M23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=N$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!N23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=O$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!O23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=P$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!P23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!Q23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=R$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!R23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=S$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!S23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=T$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!T23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=U$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!U23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=V$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!V23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=W$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!W23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=X$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!X23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!Y23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!Z23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AA23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AB23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AC23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AD23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AE23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AF23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AG23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AH23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AI23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AJ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AK23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AL23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AM23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AN23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AO23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AP23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AQ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AR23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AS23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AT23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AU23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AV23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AW23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AX23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AY23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!AZ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BA23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BB23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BC23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BD23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BE23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BF23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BG23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BH23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BI23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BJ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BK23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BL23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BM23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BN23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BO23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BP23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BQ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BR23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BS23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BT23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BU23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BV23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BW23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BX23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BY23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!BZ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CA23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CB23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CC23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CD23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CE23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CF23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CG23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CH23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CI23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D23, 0), IF(AND('Capital base tracking summary'!$E23>-300%, 'Capital base tracking summary'!$E23<300%), IFERROR(INDEX('Capital base tracking summary'!$H23:$CJ23, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E23+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), 'Capital base tracking summary'!$F23, 0), IF('Capital base tracking summary'!CJ23<>0, 'Capital base tracking summary'!$D23/COUNTIF('Capital base tracking summary'!$H23:$CJ23, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D39","v":"Asset Class 16"},{"$f":"'Capital base input'!$E39","v":0},{"$f":"IF(AND('Capital base input'!$F416=\"No\", $G23=0), \"TRUE\", ROUND('Capital base tracking summary'!$D24, 6)=ROUND($G23, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=H$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!H24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=I$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!I24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=J$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!J24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=K$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!K24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=L$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!L24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=M$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!M24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=N$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!N24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=O$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!O24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=P$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!P24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!Q24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=R$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!R24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=S$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!S24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=T$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!T24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=U$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!U24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=V$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!V24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=W$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!W24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=X$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!X24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!Y24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!Z24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AA24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AB24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AC24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AD24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AE24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AF24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AG24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AH24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AI24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AJ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AK24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AL24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AM24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AN24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AO24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AP24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AQ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AR24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AS24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AT24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AU24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AV24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AW24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AX24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AY24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!AZ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BA24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BB24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BC24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BD24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BE24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BF24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BG24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BH24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BI24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BJ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BK24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BL24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BM24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BN24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BO24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BP24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BQ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BR24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BS24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BT24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BU24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BV24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BW24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BX24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BY24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!BZ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CA24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CB24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CC24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CD24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CE24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CF24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CG24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CH24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CI24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D24, 0), IF(AND('Capital base tracking summary'!$E24>-300%, 'Capital base tracking summary'!$E24<300%), IFERROR(INDEX('Capital base tracking summary'!$H24:$CJ24, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E24+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), 'Capital base tracking summary'!$F24, 0), IF('Capital base tracking summary'!CJ24<>0, 'Capital base tracking summary'!$D24/COUNTIF('Capital base tracking summary'!$H24:$CJ24, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D40","v":"Asset Class 17"},{"$f":"'Capital base input'!$E40","v":0},{"$f":"IF(AND('Capital base input'!$F417=\"No\", $G24=0), \"TRUE\", ROUND('Capital base tracking summary'!$D25, 6)=ROUND($G24, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=H$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!H25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=I$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!I25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=J$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!J25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=K$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!K25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=L$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!L25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=M$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!M25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=N$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!N25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=O$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!O25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=P$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!P25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!Q25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=R$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!R25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=S$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!S25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=T$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!T25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=U$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!U25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=V$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!V25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=W$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!W25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=X$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!X25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!Y25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!Z25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AA25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AB25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AC25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AD25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AE25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AF25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AG25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AH25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AI25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AJ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AK25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AL25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AM25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AN25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AO25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AP25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AQ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AR25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AS25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AT25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AU25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AV25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AW25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AX25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AY25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!AZ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BA25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BB25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BC25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BD25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BE25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BF25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BG25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BH25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BI25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BJ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BK25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BL25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BM25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BN25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BO25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BP25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BQ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BR25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BS25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BT25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BU25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BV25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BW25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BX25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BY25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!BZ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CA25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CB25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CC25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CD25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CE25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CF25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CG25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CH25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CI25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D25, 0), IF(AND('Capital base tracking summary'!$E25>-300%, 'Capital base tracking summary'!$E25<300%), IFERROR(INDEX('Capital base tracking summary'!$H25:$CJ25, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E25+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), 'Capital base tracking summary'!$F25, 0), IF('Capital base tracking summary'!CJ25<>0, 'Capital base tracking summary'!$D25/COUNTIF('Capital base tracking summary'!$H25:$CJ25, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D41","v":"Asset Class 18"},{"$f":"'Capital base input'!$E41","v":0},{"$f":"IF(AND('Capital base input'!$F418=\"No\", $G25=0), \"TRUE\", ROUND('Capital base tracking summary'!$D26, 6)=ROUND($G25, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=H$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!H26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=I$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!I26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=J$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!J26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=K$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!K26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=L$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!L26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=M$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!M26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=N$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!N26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=O$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!O26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=P$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!P26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!Q26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=R$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!R26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=S$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!S26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=T$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!T26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=U$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!U26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=V$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!V26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=W$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!W26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=X$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!X26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!Y26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!Z26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AA26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AB26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AC26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AD26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AE26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AF26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AG26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AH26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AI26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AJ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AK26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AL26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AM26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AN26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AO26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AP26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AQ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AR26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AS26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AT26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AU26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AV26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AW26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AX26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AY26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!AZ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BA26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BB26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BC26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BD26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BE26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BF26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BG26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BH26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BI26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BJ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BK26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BL26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BM26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BN26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BO26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BP26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BQ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BR26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BS26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BT26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BU26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BV26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BW26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BX26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BY26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!BZ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CA26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CB26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CC26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CD26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CE26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CF26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CG26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CH26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CI26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D26, 0), IF(AND('Capital base tracking summary'!$E26>-300%, 'Capital base tracking summary'!$E26<300%), IFERROR(INDEX('Capital base tracking summary'!$H26:$CJ26, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E26+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), 'Capital base tracking summary'!$F26, 0), IF('Capital base tracking summary'!CJ26<>0, 'Capital base tracking summary'!$D26/COUNTIF('Capital base tracking summary'!$H26:$CJ26, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D42","v":"Asset Class 19"},{"$f":"'Capital base input'!$E42","v":0},{"$f":"IF(AND('Capital base input'!$F419=\"No\", $G26=0), \"TRUE\", ROUND('Capital base tracking summary'!$D27, 6)=ROUND($G26, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=H$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!H27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=I$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!I27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=J$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!J27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=K$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!K27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=L$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!L27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=M$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!M27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=N$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!N27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=O$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!O27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=P$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!P27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!Q27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=R$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!R27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=S$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!S27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=T$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!T27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=U$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!U27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=V$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!V27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=W$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!W27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=X$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!X27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!Y27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!Z27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AA27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AB27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AC27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AD27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AE27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AF27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AG27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AH27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AI27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AJ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AK27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AL27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AM27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AN27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AO27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AP27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AQ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AR27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AS27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AT27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AU27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AV27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AW27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AX27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AY27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!AZ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BA27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BB27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BC27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BD27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BE27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BF27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BG27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BH27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BI27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BJ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BK27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BL27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BM27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BN27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BO27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BP27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BQ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BR27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BS27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BT27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BU27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BV27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BW27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BX27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BY27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!BZ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CA27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CB27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CC27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CD27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CE27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CF27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CG27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CH27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CI27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D27, 0), IF(AND('Capital base tracking summary'!$E27>-300%, 'Capital base tracking summary'!$E27<300%), IFERROR(INDEX('Capital base tracking summary'!$H27:$CJ27, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E27+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), 'Capital base tracking summary'!$F27, 0), IF('Capital base tracking summary'!CJ27<>0, 'Capital base tracking summary'!$D27/COUNTIF('Capital base tracking summary'!$H27:$CJ27, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D43","v":"Asset Class 20"},{"$f":"'Capital base input'!$E43","v":0},{"$f":"IF(AND('Capital base input'!$F420=\"No\", $G27=0), \"TRUE\", ROUND('Capital base tracking summary'!$D28, 6)=ROUND($G27, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=H$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!H28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=I$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!I28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=J$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!J28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=K$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!K28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=L$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!L28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=M$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!M28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=N$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!N28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=O$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!O28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=P$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!P28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!Q28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=R$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!R28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=S$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!S28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=T$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!T28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=U$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!U28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=V$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!V28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=W$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!W28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=X$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!X28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!Y28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!Z28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AA28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AB28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AC28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AD28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AE28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AF28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AG28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AH28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AI28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AJ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AK28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AL28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AM28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AN28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AO28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AP28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AQ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AR28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AS28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AT28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AU28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AV28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AW28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AX28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AY28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!AZ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BA28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BB28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BC28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BD28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BE28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BF28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BG28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BH28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BI28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BJ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BK28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BL28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BM28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BN28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BO28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BP28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BQ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BR28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BS28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BT28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BU28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BV28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BW28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BX28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BY28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!BZ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CA28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CB28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CC28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CD28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CE28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CF28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CG28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CH28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CI28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D28, 0), IF(AND('Capital base tracking summary'!$E28>-300%, 'Capital base tracking summary'!$E28<300%), IFERROR(INDEX('Capital base tracking summary'!$H28:$CJ28, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E28+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), 'Capital base tracking summary'!$F28, 0), IF('Capital base tracking summary'!CJ28<>0, 'Capital base tracking summary'!$D28/COUNTIF('Capital base tracking summary'!$H28:$CJ28, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D44","v":"Asset Class 21"},{"$f":"'Capital base input'!$E44","v":0},{"$f":"IF(AND('Capital base input'!$F421=\"No\", $G28=0), \"TRUE\", ROUND('Capital base tracking summary'!$D29, 6)=ROUND($G28, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=H$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!H29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=I$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!I29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=J$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!J29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=K$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!K29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=L$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!L29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=M$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!M29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=N$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!N29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=O$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!O29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=P$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!P29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!Q29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=R$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!R29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=S$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!S29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=T$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!T29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=U$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!U29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=V$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!V29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=W$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!W29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=X$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!X29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!Y29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!Z29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AA29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AB29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AC29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AD29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AE29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AF29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AG29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AH29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AI29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AJ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AK29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AL29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AM29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AN29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AO29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AP29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AQ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AR29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AS29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AT29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AU29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AV29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AW29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AX29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AY29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!AZ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BA29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BB29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BC29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BD29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BE29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BF29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BG29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BH29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BI29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BJ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BK29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BL29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BM29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BN29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BO29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BP29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BQ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BR29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BS29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BT29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BU29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BV29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BW29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BX29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BY29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!BZ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CA29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CB29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CC29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CD29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CE29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CF29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CG29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CH29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CI29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D29, 0), IF(AND('Capital base tracking summary'!$E29>-300%, 'Capital base tracking summary'!$E29<300%), IFERROR(INDEX('Capital base tracking summary'!$H29:$CJ29, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E29+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), 'Capital base tracking summary'!$F29, 0), IF('Capital base tracking summary'!CJ29<>0, 'Capital base tracking summary'!$D29/COUNTIF('Capital base tracking summary'!$H29:$CJ29, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D45","v":"Asset Class 22"},{"$f":"'Capital base input'!$E45","v":0},{"$f":"IF(AND('Capital base input'!$F422=\"No\", $G29=0), \"TRUE\", ROUND('Capital base tracking summary'!$D30, 6)=ROUND($G29, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=H$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!H30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=I$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!I30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=J$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!J30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=K$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!K30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=L$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!L30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=M$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!M30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=N$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!N30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=O$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!O30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=P$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!P30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!Q30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=R$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!R30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=S$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!S30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=T$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!T30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=U$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!U30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=V$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!V30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=W$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!W30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=X$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!X30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!Y30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!Z30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AA30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AB30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AC30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AD30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AE30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AF30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AG30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AH30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AI30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AJ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AK30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AL30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AM30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AN30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AO30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AP30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AQ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AR30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AS30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AT30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AU30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AV30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AW30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AX30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AY30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!AZ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BA30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BB30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BC30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BD30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BE30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BF30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BG30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BH30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BI30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BJ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BK30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BL30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BM30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BN30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BO30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BP30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BQ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BR30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BS30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BT30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BU30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BV30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BW30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BX30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BY30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!BZ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CA30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CB30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CC30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CD30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CE30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CF30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CG30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CH30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CI30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D30, 0), IF(AND('Capital base tracking summary'!$E30>-300%, 'Capital base tracking summary'!$E30<300%), IFERROR(INDEX('Capital base tracking summary'!$H30:$CJ30, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E30+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), 'Capital base tracking summary'!$F30, 0), IF('Capital base tracking summary'!CJ30<>0, 'Capital base tracking summary'!$D30/COUNTIF('Capital base tracking summary'!$H30:$CJ30, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D46","v":"Asset Class 23"},{"$f":"'Capital base input'!$E46","v":0},{"$f":"IF(AND('Capital base input'!$F423=\"No\", $G30=0), \"TRUE\", ROUND('Capital base tracking summary'!$D31, 6)=ROUND($G30, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=H$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!H31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=I$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!I31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=J$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!J31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=K$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!K31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=L$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!L31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=M$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!M31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=N$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!N31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=O$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!O31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=P$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!P31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!Q31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=R$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!R31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=S$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!S31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=T$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!T31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=U$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!U31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=V$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!V31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=W$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!W31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=X$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!X31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!Y31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!Z31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AA31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AB31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AC31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AD31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AE31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AF31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AG31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AH31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AI31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AJ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AK31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AL31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AM31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AN31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AO31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AP31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AQ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AR31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AS31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AT31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AU31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AV31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AW31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AX31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AY31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!AZ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BA31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BB31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BC31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BD31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BE31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BF31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BG31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BH31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BI31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BJ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BK31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BL31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BM31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BN31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BO31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BP31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BQ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BR31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BS31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BT31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BU31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BV31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BW31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BX31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BY31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!BZ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CA31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CB31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CC31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CD31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CE31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CF31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CG31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CH31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CI31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D31, 0), IF(AND('Capital base tracking summary'!$E31>-300%, 'Capital base tracking summary'!$E31<300%), IFERROR(INDEX('Capital base tracking summary'!$H31:$CJ31, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E31+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), 'Capital base tracking summary'!$F31, 0), IF('Capital base tracking summary'!CJ31<>0, 'Capital base tracking summary'!$D31/COUNTIF('Capital base tracking summary'!$H31:$CJ31, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D47","v":"Asset Class 24"},{"$f":"'Capital base input'!$E47","v":0},{"$f":"IF(AND('Capital base input'!$F424=\"No\", $G31=0), \"TRUE\", ROUND('Capital base tracking summary'!$D32, 6)=ROUND($G31, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=H$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!H32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=I$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!I32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=J$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!J32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=K$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!K32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=L$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!L32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=M$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!M32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=N$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!N32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=O$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!O32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=P$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!P32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!Q32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=R$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!R32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=S$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!S32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=T$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!T32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=U$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!U32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=V$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!V32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=W$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!W32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=X$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!X32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!Y32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!Z32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AA32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AB32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AC32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AD32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AE32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AF32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AG32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AH32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AI32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AJ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AK32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AL32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AM32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AN32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AO32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AP32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AQ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AR32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AS32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AT32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AU32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AV32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AW32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AX32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AY32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!AZ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BA32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BB32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BC32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BD32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BE32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BF32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BG32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BH32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BI32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BJ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BK32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BL32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BM32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BN32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BO32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BP32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BQ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BR32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BS32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BT32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BU32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BV32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BW32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BX32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BY32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!BZ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CA32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CB32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CC32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CD32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CE32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CF32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CG32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CH32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CI32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D32, 0), IF(AND('Capital base tracking summary'!$E32>-300%, 'Capital base tracking summary'!$E32<300%), IFERROR(INDEX('Capital base tracking summary'!$H32:$CJ32, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E32+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), 'Capital base tracking summary'!$F32, 0), IF('Capital base tracking summary'!CJ32<>0, 'Capital base tracking summary'!$D32/COUNTIF('Capital base tracking summary'!$H32:$CJ32, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D48","v":"Asset Class 25"},{"$f":"'Capital base input'!$E48","v":0},{"$f":"IF(AND('Capital base input'!$F425=\"No\", $G32=0), \"TRUE\", ROUND('Capital base tracking summary'!$D33, 6)=ROUND($G32, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=H$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!H33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=I$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!I33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=J$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!J33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=K$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!K33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=L$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!L33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=M$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!M33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=N$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!N33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=O$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!O33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=P$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!P33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!Q33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=R$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!R33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=S$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!S33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=T$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!T33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=U$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!U33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=V$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!V33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=W$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!W33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=X$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!X33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!Y33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!Z33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AA33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AB33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AC33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AD33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AE33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AF33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AG33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AH33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AI33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AJ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AK33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AL33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AM33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AN33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AO33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AP33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AQ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AR33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AS33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AT33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AU33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AV33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AW33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AX33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AY33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!AZ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BA33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BB33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BC33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BD33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BE33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BF33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BG33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BH33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BI33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BJ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BK33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BL33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BM33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BN33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BO33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BP33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BQ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BR33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BS33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BT33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BU33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BV33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BW33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BX33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BY33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!BZ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CA33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CB33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CC33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CD33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CE33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CF33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CG33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CH33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CI33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D33, 0), IF(AND('Capital base tracking summary'!$E33>-300%, 'Capital base tracking summary'!$E33<300%), IFERROR(INDEX('Capital base tracking summary'!$H33:$CJ33, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E33+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), 'Capital base tracking summary'!$F33, 0), IF('Capital base tracking summary'!CJ33<>0, 'Capital base tracking summary'!$D33/COUNTIF('Capital base tracking summary'!$H33:$CJ33, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D49","v":"Asset Class 26"},{"$f":"'Capital base input'!$E49","v":0},{"$f":"IF(AND('Capital base input'!$F426=\"No\", $G33=0), \"TRUE\", ROUND('Capital base tracking summary'!$D34, 6)=ROUND($G33, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=H$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!H34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=I$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!I34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=J$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!J34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=K$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!K34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=L$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!L34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=M$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!M34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=N$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!N34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=O$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!O34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=P$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!P34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!Q34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=R$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!R34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=S$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!S34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=T$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!T34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=U$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!U34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=V$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!V34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=W$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!W34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=X$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!X34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!Y34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!Z34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AA34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AB34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AC34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AD34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AE34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AF34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AG34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AH34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AI34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AJ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AK34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AL34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AM34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AN34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AO34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AP34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AQ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AR34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AS34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AT34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AU34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AV34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AW34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AX34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AY34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!AZ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BA34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BB34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BC34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BD34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BE34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BF34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BG34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BH34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BI34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BJ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BK34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BL34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BM34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BN34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BO34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BP34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BQ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BR34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BS34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BT34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BU34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BV34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BW34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BX34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BY34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!BZ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CA34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CB34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CC34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CD34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CE34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CF34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CG34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CH34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CI34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D34, 0), IF(AND('Capital base tracking summary'!$E34>-300%, 'Capital base tracking summary'!$E34<300%), IFERROR(INDEX('Capital base tracking summary'!$H34:$CJ34, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E34+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), 'Capital base tracking summary'!$F34, 0), IF('Capital base tracking summary'!CJ34<>0, 'Capital base tracking summary'!$D34/COUNTIF('Capital base tracking summary'!$H34:$CJ34, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D50","v":"Asset Class 27"},{"$f":"'Capital base input'!$E50","v":0},{"$f":"IF(AND('Capital base input'!$F427=\"No\", $G34=0), \"TRUE\", ROUND('Capital base tracking summary'!$D35, 6)=ROUND($G34, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=H$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!H35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=I$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!I35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=J$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!J35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=K$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!K35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=L$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!L35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=M$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!M35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=N$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!N35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=O$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!O35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=P$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!P35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!Q35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=R$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!R35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=S$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!S35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=T$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!T35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=U$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!U35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=V$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!V35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=W$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!W35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=X$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!X35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!Y35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!Z35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AA35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AB35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AC35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AD35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AE35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AF35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AG35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AH35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AI35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AJ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AK35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AL35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AM35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AN35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AO35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AP35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AQ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AR35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AS35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AT35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AU35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AV35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AW35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AX35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AY35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!AZ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BA35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BB35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BC35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BD35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BE35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BF35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BG35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BH35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BI35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BJ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BK35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BL35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BM35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BN35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BO35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BP35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BQ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BR35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BS35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BT35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BU35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BV35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BW35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BX35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BY35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!BZ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CA35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CB35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CC35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CD35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CE35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CF35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CG35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CH35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CI35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D35, 0), IF(AND('Capital base tracking summary'!$E35>-300%, 'Capital base tracking summary'!$E35<300%), IFERROR(INDEX('Capital base tracking summary'!$H35:$CJ35, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E35+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), 'Capital base tracking summary'!$F35, 0), IF('Capital base tracking summary'!CJ35<>0, 'Capital base tracking summary'!$D35/COUNTIF('Capital base tracking summary'!$H35:$CJ35, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D51","v":"Asset Class 28"},{"$f":"'Capital base input'!$E51","v":0},{"$f":"IF(AND('Capital base input'!$F428=\"No\", $G35=0), \"TRUE\", ROUND('Capital base tracking summary'!$D36, 6)=ROUND($G35, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=H$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!H36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=I$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!I36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=J$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!J36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=K$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!K36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=L$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!L36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=M$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!M36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=N$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!N36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=O$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!O36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=P$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!P36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!Q36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=R$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!R36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=S$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!S36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=T$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!T36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=U$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!U36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=V$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!V36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=W$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!W36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=X$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!X36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!Y36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!Z36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AA36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AB36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AC36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AD36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AE36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AF36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AG36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AH36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AI36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AJ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AK36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AL36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AM36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AN36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AO36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AP36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AQ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AR36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AS36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AT36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AU36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AV36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AW36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AX36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AY36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!AZ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BA36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BB36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BC36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BD36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BE36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BF36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BG36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BH36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BI36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BJ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BK36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BL36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BM36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BN36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BO36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BP36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BQ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BR36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BS36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BT36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BU36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BV36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BW36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BX36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BY36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!BZ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CA36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CB36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CC36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CD36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CE36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CF36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CG36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CH36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CI36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D36, 0), IF(AND('Capital base tracking summary'!$E36>-300%, 'Capital base tracking summary'!$E36<300%), IFERROR(INDEX('Capital base tracking summary'!$H36:$CJ36, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E36+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), 'Capital base tracking summary'!$F36, 0), IF('Capital base tracking summary'!CJ36<>0, 'Capital base tracking summary'!$D36/COUNTIF('Capital base tracking summary'!$H36:$CJ36, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D52","v":"Asset Class 29"},{"$f":"'Capital base input'!$E52","v":0},{"$f":"IF(AND('Capital base input'!$F429=\"No\", $G36=0), \"TRUE\", ROUND('Capital base tracking summary'!$D37, 6)=ROUND($G36, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=H$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!H37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=I$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!I37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=J$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!J37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=K$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!K37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=L$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!L37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=M$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!M37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=N$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!N37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=O$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!O37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=P$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!P37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!Q37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=R$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!R37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=S$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!S37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=T$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!T37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=U$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!U37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=V$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!V37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=W$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!W37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=X$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!X37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!Y37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!Z37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AA37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AB37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AC37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AD37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AE37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AF37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AG37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AH37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AI37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AJ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AK37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AL37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AM37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AN37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AO37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AP37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AQ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AR37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AS37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AT37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AU37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AV37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AW37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AX37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AY37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!AZ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BA37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BB37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BC37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BD37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BE37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BF37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BG37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BH37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BI37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BJ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BK37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BL37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BM37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BN37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BO37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BP37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BQ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BR37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BS37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BT37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BU37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BV37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BW37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BX37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BY37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!BZ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CA37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CB37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CC37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CD37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CE37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CF37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CG37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CH37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CI37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D37, 0), IF(AND('Capital base tracking summary'!$E37>-300%, 'Capital base tracking summary'!$E37<300%), IFERROR(INDEX('Capital base tracking summary'!$H37:$CJ37, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E37+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), 'Capital base tracking summary'!$F37, 0), IF('Capital base tracking summary'!CJ37<>0, 'Capital base tracking summary'!$D37/COUNTIF('Capital base tracking summary'!$H37:$CJ37, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D53","v":"Asset Class 30"},{"$f":"'Capital base input'!$E53","v":0},{"$f":"IF(AND('Capital base input'!$F430=\"No\", $G37=0), \"TRUE\", ROUND('Capital base tracking summary'!$D38, 6)=ROUND($G37, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=H$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!H38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=I$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!I38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=J$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!J38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=K$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!K38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=L$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!L38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=M$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!M38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=N$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!N38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=O$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!O38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=P$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!P38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!Q38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=R$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!R38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=S$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!S38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=T$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!T38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=U$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!U38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=V$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!V38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=W$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!W38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=X$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!X38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!Y38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!Z38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AA38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AB38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AC38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AD38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AE38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AF38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AG38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AH38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AI38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AJ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AK38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AL38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AM38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AN38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AO38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AP38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AQ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AR38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AS38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AT38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AU38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AV38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AW38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AX38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AY38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!AZ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BA38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BB38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BC38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BD38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BE38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BF38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BG38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BH38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BI38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BJ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BK38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BL38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BM38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BN38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BO38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BP38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BQ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BR38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BS38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BT38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BU38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BV38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BW38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BX38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BY38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!BZ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CA38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CB38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CC38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CD38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CE38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CF38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CG38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CH38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CI38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D38, 0), IF(AND('Capital base tracking summary'!$E38>-300%, 'Capital base tracking summary'!$E38<300%), IFERROR(INDEX('Capital base tracking summary'!$H38:$CJ38, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E38+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), 'Capital base tracking summary'!$F38, 0), IF('Capital base tracking summary'!CJ38<>0, 'Capital base tracking summary'!$D38/COUNTIF('Capital base tracking summary'!$H38:$CJ38, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D54","v":"Asset Class 31"},{"$f":"'Capital base input'!$E54","v":0},{"$f":"IF(AND('Capital base input'!$F431=\"No\", $G38=0), \"TRUE\", ROUND('Capital base tracking summary'!$D39, 6)=ROUND($G38, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=H$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!H39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=I$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!I39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=J$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!J39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=K$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!K39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=L$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!L39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=M$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!M39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=N$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!N39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=O$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!O39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=P$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!P39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!Q39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=R$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!R39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=S$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!S39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=T$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!T39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=U$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!U39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=V$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!V39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=W$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!W39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=X$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!X39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!Y39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!Z39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AA39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AB39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AC39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AD39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AE39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AF39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AG39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AH39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AI39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AJ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AK39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AL39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AM39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AN39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AO39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AP39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AQ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AR39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AS39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AT39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AU39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AV39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AW39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AX39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AY39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!AZ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BA39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BB39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BC39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BD39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BE39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BF39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BG39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BH39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BI39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BJ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BK39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BL39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BM39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BN39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BO39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BP39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BQ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BR39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BS39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BT39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BU39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BV39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BW39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BX39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BY39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!BZ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CA39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CB39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CC39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CD39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CE39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CF39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CG39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CH39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CI39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D39, 0), IF(AND('Capital base tracking summary'!$E39>-300%, 'Capital base tracking summary'!$E39<300%), IFERROR(INDEX('Capital base tracking summary'!$H39:$CJ39, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E39+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), 'Capital base tracking summary'!$F39, 0), IF('Capital base tracking summary'!CJ39<>0, 'Capital base tracking summary'!$D39/COUNTIF('Capital base tracking summary'!$H39:$CJ39, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D55","v":"Asset Class 32"},{"$f":"'Capital base input'!$E55","v":0},{"$f":"IF(AND('Capital base input'!$F432=\"No\", $G39=0), \"TRUE\", ROUND('Capital base tracking summary'!$D40, 6)=ROUND($G39, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=H$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!H40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=I$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!I40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=J$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!J40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=K$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!K40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=L$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!L40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=M$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!M40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=N$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!N40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=O$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!O40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=P$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!P40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!Q40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=R$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!R40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=S$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!S40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=T$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!T40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=U$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!U40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=V$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!V40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=W$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!W40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=X$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!X40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!Y40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!Z40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AA40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AB40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AC40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AD40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AE40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AF40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AG40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AH40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AI40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AJ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AK40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AL40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AM40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AN40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AO40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AP40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AQ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AR40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AS40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AT40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AU40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AV40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AW40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AX40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AY40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!AZ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BA40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BB40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BC40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BD40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BE40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BF40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BG40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BH40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BI40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BJ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BK40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BL40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BM40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BN40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BO40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BP40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BQ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BR40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BS40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BT40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BU40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BV40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BW40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BX40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BY40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!BZ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CA40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CB40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CC40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CD40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CE40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CF40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CG40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CH40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CI40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D40, 0), IF(AND('Capital base tracking summary'!$E40>-300%, 'Capital base tracking summary'!$E40<300%), IFERROR(INDEX('Capital base tracking summary'!$H40:$CJ40, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E40+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), 'Capital base tracking summary'!$F40, 0), IF('Capital base tracking summary'!CJ40<>0, 'Capital base tracking summary'!$D40/COUNTIF('Capital base tracking summary'!$H40:$CJ40, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D56","v":"Asset Class 33"},{"$f":"'Capital base input'!$E56","v":0},{"$f":"IF(AND('Capital base input'!$F433=\"No\", $G40=0), \"TRUE\", ROUND('Capital base tracking summary'!$D41, 6)=ROUND($G40, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=H$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!H41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=I$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!I41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=J$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!J41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=K$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!K41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=L$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!L41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=M$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!M41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=N$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!N41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=O$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!O41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=P$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!P41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!Q41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=R$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!R41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=S$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!S41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=T$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!T41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=U$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!U41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=V$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!V41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=W$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!W41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=X$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!X41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!Y41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!Z41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AA41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AB41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AC41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AD41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AE41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AF41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AG41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AH41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AI41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AJ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AK41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AL41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AM41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AN41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AO41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AP41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AQ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AR41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AS41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AT41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AU41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AV41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AW41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AX41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AY41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!AZ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BA41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BB41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BC41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BD41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BE41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BF41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BG41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BH41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BI41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BJ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BK41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BL41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BM41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BN41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BO41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BP41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BQ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BR41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BS41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BT41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BU41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BV41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BW41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BX41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BY41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!BZ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CA41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CB41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CC41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CD41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CE41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CF41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CG41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CH41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CI41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D41, 0), IF(AND('Capital base tracking summary'!$E41>-300%, 'Capital base tracking summary'!$E41<300%), IFERROR(INDEX('Capital base tracking summary'!$H41:$CJ41, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E41+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), 'Capital base tracking summary'!$F41, 0), IF('Capital base tracking summary'!CJ41<>0, 'Capital base tracking summary'!$D41/COUNTIF('Capital base tracking summary'!$H41:$CJ41, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D57","v":"Asset Class 34"},{"$f":"'Capital base input'!$E57","v":0},{"$f":"IF(AND('Capital base input'!$F434=\"No\", $G41=0), \"TRUE\", ROUND('Capital base tracking summary'!$D42, 6)=ROUND($G41, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=H$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!H42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=I$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!I42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=J$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!J42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=K$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!K42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=L$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!L42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=M$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!M42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=N$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!N42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=O$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!O42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=P$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!P42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!Q42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=R$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!R42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=S$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!S42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=T$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!T42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=U$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!U42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=V$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!V42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=W$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!W42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=X$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!X42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!Y42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!Z42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AA42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AB42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AC42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AD42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AE42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AF42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AG42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AH42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AI42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AJ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AK42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AL42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AM42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AN42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AO42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AP42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AQ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AR42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AS42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AT42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AU42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AV42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AW42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AX42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AY42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!AZ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BA42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BB42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BC42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BD42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BE42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BF42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BG42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BH42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BI42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BJ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BK42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BL42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BM42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BN42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BO42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BP42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BQ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BR42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BS42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BT42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BU42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BV42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BW42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BX42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BY42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!BZ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CA42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CB42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CC42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CD42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CE42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CF42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CG42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CH42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CI42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D42, 0), IF(AND('Capital base tracking summary'!$E42>-300%, 'Capital base tracking summary'!$E42<300%), IFERROR(INDEX('Capital base tracking summary'!$H42:$CJ42, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E42+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), 'Capital base tracking summary'!$F42, 0), IF('Capital base tracking summary'!CJ42<>0, 'Capital base tracking summary'!$D42/COUNTIF('Capital base tracking summary'!$H42:$CJ42, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D58","v":"Asset Class 35"},{"$f":"'Capital base input'!$E58","v":0},{"$f":"IF(AND('Capital base input'!$F435=\"No\", $G42=0), \"TRUE\", ROUND('Capital base tracking summary'!$D43, 6)=ROUND($G42, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=H$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!H43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=I$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!I43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=J$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!J43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=K$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!K43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=L$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!L43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=M$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!M43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=N$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!N43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=O$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!O43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=P$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!P43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!Q43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=R$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!R43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=S$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!S43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=T$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!T43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=U$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!U43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=V$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!V43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=W$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!W43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=X$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!X43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!Y43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!Z43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AA43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AB43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AC43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AD43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AE43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AF43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AG43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AH43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AI43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AJ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AK43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AL43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AM43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AN43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AO43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AP43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AQ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AR43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AS43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AT43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AU43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AV43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AW43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AX43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AY43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!AZ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BA43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BB43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BC43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BD43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BE43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BF43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BG43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BH43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BI43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BJ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BK43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BL43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BM43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BN43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BO43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BP43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BQ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BR43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BS43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BT43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BU43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BV43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BW43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BX43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BY43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!BZ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CA43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CB43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CC43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CD43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CE43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CF43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CG43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CH43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CI43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D43, 0), IF(AND('Capital base tracking summary'!$E43>-300%, 'Capital base tracking summary'!$E43<300%), IFERROR(INDEX('Capital base tracking summary'!$H43:$CJ43, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E43+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), 'Capital base tracking summary'!$F43, 0), IF('Capital base tracking summary'!CJ43<>0, 'Capital base tracking summary'!$D43/COUNTIF('Capital base tracking summary'!$H43:$CJ43, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D59","v":"Asset Class 36"},{"$f":"'Capital base input'!$E59","v":0},{"$f":"IF(AND('Capital base input'!$F436=\"No\", $G43=0), \"TRUE\", ROUND('Capital base tracking summary'!$D44, 6)=ROUND($G43, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=H$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!H44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=I$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!I44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=J$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!J44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=K$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!K44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=L$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!L44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=M$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!M44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=N$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!N44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=O$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!O44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=P$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!P44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!Q44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=R$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!R44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=S$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!S44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=T$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!T44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=U$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!U44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=V$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!V44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=W$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!W44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=X$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!X44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!Y44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!Z44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AA44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AB44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AC44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AD44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AE44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AF44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AG44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AH44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AI44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AJ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AK44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AL44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AM44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AN44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AO44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AP44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AQ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AR44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AS44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AT44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AU44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AV44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AW44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AX44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AY44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!AZ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BA44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BB44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BC44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BD44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BE44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BF44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BG44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BH44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BI44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BJ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BK44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BL44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BM44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BN44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BO44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BP44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BQ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BR44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BS44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BT44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BU44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BV44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BW44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BX44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BY44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!BZ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CA44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CB44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CC44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CD44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CE44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CF44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CG44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CH44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CI44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D44, 0), IF(AND('Capital base tracking summary'!$E44>-300%, 'Capital base tracking summary'!$E44<300%), IFERROR(INDEX('Capital base tracking summary'!$H44:$CJ44, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E44+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), 'Capital base tracking summary'!$F44, 0), IF('Capital base tracking summary'!CJ44<>0, 'Capital base tracking summary'!$D44/COUNTIF('Capital base tracking summary'!$H44:$CJ44, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D60","v":"Asset Class 37"},{"$f":"'Capital base input'!$E60","v":0},{"$f":"IF(AND('Capital base input'!$F437=\"No\", $G44=0), \"TRUE\", ROUND('Capital base tracking summary'!$D45, 6)=ROUND($G44, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=H$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!H45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=I$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!I45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=J$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!J45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=K$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!K45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=L$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!L45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=M$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!M45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=N$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!N45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=O$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!O45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=P$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!P45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!Q45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=R$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!R45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=S$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!S45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=T$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!T45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=U$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!U45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=V$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!V45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=W$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!W45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=X$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!X45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!Y45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!Z45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AA45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AB45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AC45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AD45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AE45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AF45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AG45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AH45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AI45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AJ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AK45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AL45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AM45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AN45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AO45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AP45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AQ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AR45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AS45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AT45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AU45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AV45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AW45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AX45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AY45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!AZ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BA45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BB45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BC45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BD45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BE45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BF45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BG45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BH45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BI45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BJ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BK45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BL45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BM45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BN45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BO45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BP45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BQ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BR45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BS45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BT45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BU45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BV45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BW45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BX45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BY45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!BZ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CA45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CB45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CC45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CD45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CE45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CF45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CG45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CH45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CI45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D45, 0), IF(AND('Capital base tracking summary'!$E45>-300%, 'Capital base tracking summary'!$E45<300%), IFERROR(INDEX('Capital base tracking summary'!$H45:$CJ45, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E45+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), 'Capital base tracking summary'!$F45, 0), IF('Capital base tracking summary'!CJ45<>0, 'Capital base tracking summary'!$D45/COUNTIF('Capital base tracking summary'!$H45:$CJ45, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D61","v":"Asset Class 38"},{"$f":"'Capital base input'!$E61","v":0},{"$f":"IF(AND('Capital base input'!$F438=\"No\", $G45=0), \"TRUE\", ROUND('Capital base tracking summary'!$D46, 6)=ROUND($G45, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=H$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!H46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=I$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!I46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=J$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!J46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=K$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!K46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=L$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!L46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=M$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!M46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=N$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!N46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=O$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!O46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=P$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!P46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!Q46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=R$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!R46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=S$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!S46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=T$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!T46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=U$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!U46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=V$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!V46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=W$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!W46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=X$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!X46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!Y46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!Z46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AA46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AB46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AC46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AD46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AE46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AF46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AG46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AH46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AI46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AJ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AK46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AL46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AM46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AN46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AO46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AP46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AQ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AR46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AS46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AT46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AU46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AV46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AW46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AX46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AY46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!AZ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BA46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BB46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BC46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BD46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BE46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BF46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BG46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BH46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BI46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BJ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BK46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BL46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BM46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BN46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BO46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BP46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BQ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BR46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BS46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BT46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BU46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BV46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BW46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BX46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BY46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!BZ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CA46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CB46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CC46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CD46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CE46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CF46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CG46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CH46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CI46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D46, 0), IF(AND('Capital base tracking summary'!$E46>-300%, 'Capital base tracking summary'!$E46<300%), IFERROR(INDEX('Capital base tracking summary'!$H46:$CJ46, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E46+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), 'Capital base tracking summary'!$F46, 0), IF('Capital base tracking summary'!CJ46<>0, 'Capital base tracking summary'!$D46/COUNTIF('Capital base tracking summary'!$H46:$CJ46, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D62","v":"Asset Class 39"},{"$f":"'Capital base input'!$E62","v":0},{"$f":"IF(AND('Capital base input'!$F439=\"No\", $G46=0), \"TRUE\", ROUND('Capital base tracking summary'!$D47, 6)=ROUND($G46, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=H$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!H47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=I$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!I47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=J$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!J47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=K$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!K47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=L$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!L47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=M$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!M47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=N$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!N47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=O$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!O47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=P$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!P47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!Q47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=R$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!R47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=S$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!S47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=T$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!T47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=U$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!U47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=V$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!V47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=W$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!W47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=X$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!X47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!Y47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!Z47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AA47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AB47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AC47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AD47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AE47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AF47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AG47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AH47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AI47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AJ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AK47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AL47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AM47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AN47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AO47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AP47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AQ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AR47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AS47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AT47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AU47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AV47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AW47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AX47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AY47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!AZ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BA47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BB47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BC47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BD47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BE47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BF47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BG47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BH47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BI47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BJ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BK47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BL47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BM47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BN47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BO47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BP47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BQ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BR47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BS47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BT47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BU47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BV47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BW47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BX47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BY47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!BZ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CA47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CB47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CC47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CD47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CE47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CF47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CG47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CH47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CI47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D47, 0), IF(AND('Capital base tracking summary'!$E47>-300%, 'Capital base tracking summary'!$E47<300%), IFERROR(INDEX('Capital base tracking summary'!$H47:$CJ47, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E47+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), 'Capital base tracking summary'!$F47, 0), IF('Capital base tracking summary'!CJ47<>0, 'Capital base tracking summary'!$D47/COUNTIF('Capital base tracking summary'!$H47:$CJ47, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D63","v":"Asset Class 40"},{"$f":"'Capital base input'!$E63","v":0},{"$f":"IF(AND('Capital base input'!$F440=\"No\", $G47=0), \"TRUE\", ROUND('Capital base tracking summary'!$D48, 6)=ROUND($G47, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=H$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!H48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=I$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!I48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=J$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!J48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=K$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!K48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=L$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!L48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=M$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!M48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=N$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!N48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=O$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!O48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=P$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!P48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!Q48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=R$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!R48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=S$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!S48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=T$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!T48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=U$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!U48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=V$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!V48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=W$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!W48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=X$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!X48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!Y48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!Z48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AA48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AB48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AC48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AD48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AE48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AF48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AG48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AH48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AI48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AJ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AK48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AL48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AM48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AN48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AO48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AP48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AQ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AR48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AS48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AT48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AU48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AV48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AW48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AX48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AY48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!AZ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BA48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BB48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BC48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BD48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BE48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BF48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BG48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BH48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BI48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BJ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BK48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BL48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BM48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BN48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BO48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BP48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BQ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BR48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BS48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BT48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BU48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BV48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BW48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BX48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BY48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!BZ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CA48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CB48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CC48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CD48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CE48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CF48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CG48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CH48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CI48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D48, 0), IF(AND('Capital base tracking summary'!$E48>-300%, 'Capital base tracking summary'!$E48<300%), IFERROR(INDEX('Capital base tracking summary'!$H48:$CJ48, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E48+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), 'Capital base tracking summary'!$F48, 0), IF('Capital base tracking summary'!CJ48<>0, 'Capital base tracking summary'!$D48/COUNTIF('Capital base tracking summary'!$H48:$CJ48, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D64","v":"Asset Class 41"},{"$f":"'Capital base input'!$E64","v":0},{"$f":"IF(AND('Capital base input'!$F441=\"No\", $G48=0), \"TRUE\", ROUND('Capital base tracking summary'!$D49, 6)=ROUND($G48, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=H$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!H49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=I$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!I49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=J$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!J49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=K$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!K49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=L$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!L49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=M$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!M49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=N$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!N49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=O$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!O49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=P$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!P49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!Q49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=R$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!R49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=S$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!S49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=T$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!T49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=U$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!U49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=V$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!V49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=W$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!W49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=X$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!X49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!Y49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!Z49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AA49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AB49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AC49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AD49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AE49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AF49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AG49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AH49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AI49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AJ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AK49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AL49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AM49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AN49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AO49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AP49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AQ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AR49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AS49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AT49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AU49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AV49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AW49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AX49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AY49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!AZ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BA49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BB49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BC49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BD49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BE49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BF49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BG49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BH49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BI49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BJ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BK49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BL49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BM49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BN49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BO49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BP49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BQ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BR49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BS49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BT49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BU49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BV49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BW49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BX49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BY49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!BZ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CA49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CB49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CC49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CD49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CE49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CF49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CG49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CH49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CI49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D49, 0), IF(AND('Capital base tracking summary'!$E49>-300%, 'Capital base tracking summary'!$E49<300%), IFERROR(INDEX('Capital base tracking summary'!$H49:$CJ49, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E49+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), 'Capital base tracking summary'!$F49, 0), IF('Capital base tracking summary'!CJ49<>0, 'Capital base tracking summary'!$D49/COUNTIF('Capital base tracking summary'!$H49:$CJ49, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D65","v":"Asset Class 42"},{"$f":"'Capital base input'!$E65","v":0},{"$f":"IF(AND('Capital base input'!$F442=\"No\", $G49=0), \"TRUE\", ROUND('Capital base tracking summary'!$D50, 6)=ROUND($G49, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=H$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!H50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=I$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!I50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=J$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!J50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=K$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!K50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=L$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!L50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=M$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!M50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=N$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!N50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=O$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!O50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=P$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!P50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!Q50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=R$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!R50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=S$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!S50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=T$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!T50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=U$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!U50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=V$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!V50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=W$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!W50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=X$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!X50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!Y50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!Z50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AA50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AB50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AC50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AD50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AE50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AF50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AG50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AH50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AI50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AJ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AK50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AL50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AM50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AN50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AO50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AP50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AQ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AR50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AS50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AT50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AU50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AV50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AW50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AX50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AY50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!AZ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BA50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BB50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BC50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BD50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BE50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BF50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BG50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BH50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BI50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BJ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BK50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BL50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BM50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BN50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BO50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BP50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BQ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BR50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BS50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BT50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BU50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BV50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BW50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BX50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BY50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!BZ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CA50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CB50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CC50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CD50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CE50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CF50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CG50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CH50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CI50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D50, 0), IF(AND('Capital base tracking summary'!$E50>-300%, 'Capital base tracking summary'!$E50<300%), IFERROR(INDEX('Capital base tracking summary'!$H50:$CJ50, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E50+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), 'Capital base tracking summary'!$F50, 0), IF('Capital base tracking summary'!CJ50<>0, 'Capital base tracking summary'!$D50/COUNTIF('Capital base tracking summary'!$H50:$CJ50, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D66","v":"Asset Class 43"},{"$f":"'Capital base input'!$E66","v":0},{"$f":"IF(AND('Capital base input'!$F443=\"No\", $G50=0), \"TRUE\", ROUND('Capital base tracking summary'!$D51, 6)=ROUND($G50, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=H$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!H51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=I$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!I51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=J$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!J51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=K$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!K51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=L$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!L51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=M$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!M51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=N$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!N51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=O$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!O51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=P$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!P51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!Q51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=R$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!R51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=S$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!S51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=T$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!T51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=U$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!U51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=V$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!V51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=W$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!W51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=X$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!X51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!Y51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!Z51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AA51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AB51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AC51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AD51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AE51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AF51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AG51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AH51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AI51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AJ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AK51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AL51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AM51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AN51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AO51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AP51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AQ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AR51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AS51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AT51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AU51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AV51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AW51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AX51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AY51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!AZ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BA51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BB51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BC51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BD51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BE51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BF51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BG51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BH51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BI51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BJ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BK51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BL51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BM51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BN51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BO51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BP51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BQ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BR51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BS51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BT51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BU51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BV51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BW51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BX51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BY51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!BZ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CA51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CB51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CC51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CD51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CE51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CF51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CG51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CH51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CI51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D51, 0), IF(AND('Capital base tracking summary'!$E51>-300%, 'Capital base tracking summary'!$E51<300%), IFERROR(INDEX('Capital base tracking summary'!$H51:$CJ51, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E51+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), 'Capital base tracking summary'!$F51, 0), IF('Capital base tracking summary'!CJ51<>0, 'Capital base tracking summary'!$D51/COUNTIF('Capital base tracking summary'!$H51:$CJ51, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D67","v":"Asset Class 44"},{"$f":"'Capital base input'!$E67","v":0},{"$f":"IF(AND('Capital base input'!$F444=\"No\", $G51=0), \"TRUE\", ROUND('Capital base tracking summary'!$D52, 6)=ROUND($G51, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=H$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!H52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=I$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!I52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=J$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!J52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=K$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!K52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=L$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!L52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=M$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!M52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=N$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!N52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=O$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!O52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=P$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!P52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!Q52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=R$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!R52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=S$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!S52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=T$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!T52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=U$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!U52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=V$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!V52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=W$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!W52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=X$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!X52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!Y52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!Z52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AA52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AB52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AC52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AD52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AE52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AF52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AG52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AH52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AI52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AJ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AK52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AL52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AM52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AN52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AO52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AP52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AQ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AR52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AS52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AT52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AU52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AV52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AW52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AX52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AY52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!AZ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BA52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BB52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BC52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BD52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BE52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BF52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BG52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BH52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BI52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BJ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BK52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BL52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BM52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BN52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BO52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BP52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BQ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BR52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BS52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BT52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BU52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BV52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BW52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BX52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BY52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!BZ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CA52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CB52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CC52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CD52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CE52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CF52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CG52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CH52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CI52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D52, 0), IF(AND('Capital base tracking summary'!$E52>-300%, 'Capital base tracking summary'!$E52<300%), IFERROR(INDEX('Capital base tracking summary'!$H52:$CJ52, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E52+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), 'Capital base tracking summary'!$F52, 0), IF('Capital base tracking summary'!CJ52<>0, 'Capital base tracking summary'!$D52/COUNTIF('Capital base tracking summary'!$H52:$CJ52, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D68","v":"Asset Class 45"},{"$f":"'Capital base input'!$E68","v":0},{"$f":"IF(AND('Capital base input'!$F445=\"No\", $G52=0), \"TRUE\", ROUND('Capital base tracking summary'!$D53, 6)=ROUND($G52, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=H$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!H53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=I$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!I53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=J$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!J53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=K$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!K53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=L$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!L53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=M$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!M53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=N$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!N53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=O$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!O53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=P$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!P53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!Q53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=R$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!R53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=S$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!S53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=T$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!T53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=U$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!U53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=V$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!V53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=W$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!W53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=X$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!X53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!Y53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!Z53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AA53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AB53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AC53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AD53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AE53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AF53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AG53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AH53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AI53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AJ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AK53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AL53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AM53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AN53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AO53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AP53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AQ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AR53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AS53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AT53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AU53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AV53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AW53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AX53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AY53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!AZ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BA53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BB53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BC53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BD53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BE53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BF53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BG53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BH53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BI53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BJ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BK53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BL53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BM53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BN53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BO53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BP53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BQ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BR53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BS53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BT53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BU53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BV53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BW53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BX53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BY53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!BZ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CA53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CB53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CC53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CD53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CE53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CF53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CG53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CH53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CI53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D53, 0), IF(AND('Capital base tracking summary'!$E53>-300%, 'Capital base tracking summary'!$E53<300%), IFERROR(INDEX('Capital base tracking summary'!$H53:$CJ53, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E53+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), 'Capital base tracking summary'!$F53, 0), IF('Capital base tracking summary'!CJ53<>0, 'Capital base tracking summary'!$D53/COUNTIF('Capital base tracking summary'!$H53:$CJ53, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D69","v":"Asset Class 46"},{"$f":"'Capital base input'!$E69","v":0},{"$f":"IF(AND('Capital base input'!$F446=\"No\", $G53=0), \"TRUE\", ROUND('Capital base tracking summary'!$D54, 6)=ROUND($G53, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=H$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!H54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=I$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!I54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=J$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!J54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=K$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!K54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=L$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!L54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=M$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!M54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=N$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!N54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=O$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!O54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=P$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!P54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!Q54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=R$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!R54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=S$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!S54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=T$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!T54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=U$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!U54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=V$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!V54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=W$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!W54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=X$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!X54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!Y54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!Z54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AA54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AB54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AC54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AD54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AE54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AF54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AG54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AH54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AI54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AJ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AK54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AL54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AM54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AN54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AO54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AP54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AQ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AR54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AS54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AT54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AU54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AV54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AW54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AX54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AY54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!AZ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BA54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BB54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BC54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BD54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BE54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BF54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BG54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BH54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BI54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BJ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BK54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BL54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BM54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BN54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BO54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BP54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BQ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BR54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BS54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BT54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BU54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BV54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BW54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BX54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BY54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!BZ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CA54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CB54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CC54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CD54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CE54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CF54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CG54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CH54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CI54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D54, 0), IF(AND('Capital base tracking summary'!$E54>-300%, 'Capital base tracking summary'!$E54<300%), IFERROR(INDEX('Capital base tracking summary'!$H54:$CJ54, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E54+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), 'Capital base tracking summary'!$F54, 0), IF('Capital base tracking summary'!CJ54<>0, 'Capital base tracking summary'!$D54/COUNTIF('Capital base tracking summary'!$H54:$CJ54, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D70","v":"Asset Class 47"},{"$f":"'Capital base input'!$E70","v":"Spare straight-line tax asset class"},{"$f":"IF(AND('Capital base input'!$F447=\"No\", $G54=0), \"TRUE\", ROUND('Capital base tracking summary'!$D55, 6)=ROUND($G54, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=H$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!H55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=I$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!I55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=J$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!J55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=K$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!K55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=L$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!L55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=M$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!M55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=N$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!N55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=O$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!O55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=P$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!P55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!Q55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=R$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!R55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=S$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!S55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=T$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!T55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=U$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!U55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=V$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!V55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=W$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!W55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=X$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!X55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!Y55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!Z55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AA55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AB55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AC55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AD55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AE55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AF55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AG55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AH55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AI55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AJ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AK55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AL55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AM55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AN55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AO55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AP55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AQ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AR55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AS55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AT55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AU55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AV55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AW55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AX55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AY55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!AZ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BA55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BB55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BC55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BD55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BE55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BF55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BG55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BH55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BI55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BJ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BK55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BL55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BM55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BN55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BO55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BP55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BQ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BR55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BS55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BT55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BU55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BV55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BW55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BX55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BY55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!BZ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CA55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CB55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CC55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CD55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CE55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CF55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CG55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CH55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CI55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D55, 0), IF(AND('Capital base tracking summary'!$E55>-300%, 'Capital base tracking summary'!$E55<300%), IFERROR(INDEX('Capital base tracking summary'!$H55:$CJ55, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E55+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), 'Capital base tracking summary'!$F55, 0), IF('Capital base tracking summary'!CJ55<>0, 'Capital base tracking summary'!$D55/COUNTIF('Capital base tracking summary'!$H55:$CJ55, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D71","v":"Asset Class 48"},{"$f":"'Capital base input'!$E71","v":"Buildings "},{"$f":"IF(AND('Capital base input'!$F448=\"No\", $G55=0), \"TRUE\", ROUND('Capital base tracking summary'!$D56, 6)=ROUND($G55, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=H$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!H56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=I$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!I56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=J$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!J56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=K$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!K56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=L$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!L56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=M$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!M56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=N$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!N56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=O$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!O56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=P$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!P56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!Q56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=R$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!R56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=S$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!S56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=T$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!T56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=U$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!U56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=V$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!V56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=W$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!W56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=X$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!X56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!Y56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!Z56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AA56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AB56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AC56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AD56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AE56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AF56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AG56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AH56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AI56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AJ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AK56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AL56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AM56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AN56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AO56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AP56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AQ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AR56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AS56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AT56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AU56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AV56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AW56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AX56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AY56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!AZ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BA56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BB56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BC56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BD56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BE56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BF56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BG56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BH56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BI56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BJ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BK56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BL56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BM56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BN56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BO56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BP56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BQ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BR56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BS56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BT56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BU56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BV56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BW56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BX56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BY56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!BZ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CA56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CB56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CC56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CD56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CE56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CF56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CG56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CH56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CI56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D56, 0), IF(AND('Capital base tracking summary'!$E56>-300%, 'Capital base tracking summary'!$E56<300%), IFERROR(INDEX('Capital base tracking summary'!$H56:$CJ56, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E56+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), 'Capital base tracking summary'!$F56, 0), IF('Capital base tracking summary'!CJ56<>0, 'Capital base tracking summary'!$D56/COUNTIF('Capital base tracking summary'!$H56:$CJ56, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D72","v":"Asset Class 49"},{"$f":"'Capital base input'!$E72","v":"In-house software"},{"$f":"IF(AND('Capital base input'!$F449=\"No\", $G56=0), \"TRUE\", ROUND('Capital base tracking summary'!$D57, 6)=ROUND($G56, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=H$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!H57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=I$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!I57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=J$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!J57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=K$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!K57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=L$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!L57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=M$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!M57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=N$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!N57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=O$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!O57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=P$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!P57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!Q57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=R$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!R57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=S$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!S57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=T$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!T57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=U$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!U57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=V$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!V57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=W$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!W57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=X$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!X57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!Y57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!Z57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AA57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AB57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AC57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AD57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AE57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AF57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AG57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AH57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AI57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AJ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AK57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AL57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AM57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AN57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AO57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AP57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AQ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AR57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AS57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AT57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AU57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AV57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AW57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AX57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AY57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!AZ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BA57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BB57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BC57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BD57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BE57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BF57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BG57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BH57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BI57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BJ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BK57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BL57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BM57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BN57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BO57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BP57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BQ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BR57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BS57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BT57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BU57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BV57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BW57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BX57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BY57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!BZ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CA57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CB57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CC57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CD57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CE57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CF57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CG57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CH57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CI57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D57, 0), IF(AND('Capital base tracking summary'!$E57>-300%, 'Capital base tracking summary'!$E57<300%), IFERROR(INDEX('Capital base tracking summary'!$H57:$CJ57, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E57+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), 'Capital base tracking summary'!$F57, 0), IF('Capital base tracking summary'!CJ57<>0, 'Capital base tracking summary'!$D57/COUNTIF('Capital base tracking summary'!$H57:$CJ57, \"<>0\"), 0)))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'Capital base input'!$D73","v":"Asset Class 50"},{"$f":"'Capital base input'!$E73","v":"Equity raising costs"},{"$f":"IF(AND('Capital base input'!$F450=\"No\", $G57=0), \"TRUE\", ROUND('Capital base tracking summary'!$D58, 6)=ROUND($G57, 6))","v":true},0,{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=H$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(H$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=H$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!H58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=I$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(I$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=I$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!I58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=J$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(J$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=J$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!J58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=K$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(K$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=K$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!K58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=L$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(L$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=L$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!L58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=M$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(M$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=M$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!M58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=N$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(N$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=N$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!N58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=O$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(O$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=O$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!O58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=P$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(P$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=P$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!P58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=Q$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(Q$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=Q$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!Q58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=R$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(R$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=R$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!R58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=S$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(S$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=S$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!S58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=T$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(T$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=T$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!T58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=U$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(U$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=U$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!U58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=V$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(V$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=V$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!V58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=W$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(W$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=W$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!W58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=X$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(X$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=X$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!X58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=Y$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(Y$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=Y$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!Y58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=Z$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(Z$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=Z$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!Z58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AA$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AA$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AA58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AB$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AB$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AB58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AC$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AC$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AC58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AD$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AD$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AD58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AE$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AE$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AE58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AF$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AF$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AF58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AG$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AG$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AG58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AH$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AH$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AH58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AI$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AI$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AI58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AJ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AJ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AJ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AK$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AK$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AK58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AL$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AL$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AL58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AM$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AM$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AM58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AN$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AN$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AN58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AO$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AO$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AO58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AP$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AP$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AP58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AQ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AQ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AQ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AR$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AR$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AR58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AS$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AS$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AS58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AT$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AT$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AT58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AU$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AU$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AU58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AV$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AV$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AV58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AW$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AW$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AW58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AX$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AX$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AX58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AY$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AY$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AY58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=AZ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(AZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=AZ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!AZ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BA$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BA$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BA58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BB$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BB$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BB58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BC$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BC$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BC58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BD$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BD$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BD58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BE$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BE$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BE58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BF$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BF$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BF58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BG$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BG$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BG58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BH$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BH$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BH58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BI$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BI$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BI58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BJ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BJ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BJ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BK$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BK$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BK$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BK58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BL$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BL$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BL$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BL58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BM$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BM$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BM$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BM58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BN$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BN$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BN$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BN58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BO$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BO$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BO$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BO58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BP$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BP$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BP$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BP58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BQ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BQ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BQ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BQ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BR$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BR$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BR$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BR58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BS$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BS$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BS$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BS58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BT$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BT$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BT$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BT58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BU$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BU$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BU$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BU58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BV$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BV$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BV$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BV58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BW$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BW$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BW$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BW58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BX$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BX$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BX$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BX58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BY$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BY$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BY$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BY58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=BZ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(BZ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=BZ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!BZ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CA$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CA$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CA$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CA58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CB$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CB$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CB$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CB58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CC$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CC$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CC$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CC58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CD$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CD$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CD$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CD58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CE$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CE$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CE$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CE58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CF$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CF$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CF$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CF58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CG$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CG$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CG$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CG58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CH$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CH$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CH$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CH58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CI$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CI$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CI$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CI58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0},{"$f":"IF(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), IF($H$4=CJ$4, 'Capital base tracking summary'!$D58, 0), IF(AND('Capital base tracking summary'!$E58>-300%, 'Capital base tracking summary'!$E58<300%), IFERROR(INDEX('Capital base tracking summary'!$H58:$CJ58, MATCH(CJ$4, 'Capital base tracking summary'!$H$4:$CJ$4, 0)), 0)*'Capital base tracking summary'!$E58+IF(AND($H$4=CJ$4, 'Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), 'Capital base tracking summary'!$F58, 0), IF('Capital base tracking summary'!CJ58<>0, 'Capital base tracking summary'!$D58/COUNTIF('Capital base tracking summary'!$H58:$CJ58, \"<>0\"), 0)))","v":0}]
[]
[null,null,null,"Forecast TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(H59:XFD59)","v":44.088223758131996},{"$f":"SUM(H60:H109)","v":9.0427973349326205},{"$f":"SUM(I60:I109)","v":5.5751449419772685},3.7971669214740453,3.6323637973454828,3.5243069099436317,3.4300610414523165,3.2623881241534294,3.1890674099404124,2.2871858122963835,1.1651315477921385,0.89901911506916021,0.34655051891283262,0.39173853569682149,0.27775288498169948,0.25390311057989784,0.23215538830373184,0.2124003088160912,0.19444771431007804,0.17812600743588641,0.16328031802127313,0.14977085198167242,0.13747140425790544,0.12626801943279509,0.11605778531016178,0.1067477462087595,9.8253924046016794E-2,9.0500436476641688E-2,8.3418702422442745E-2,7.694672629399045E-2,7.1028453072693815E-2,6.5613187203121648E-2,6.0655068948621875E-2,5.611260249628143E-2,5.1948230667048956E-2,4.8127951599719984E-2,4.4620973239155051E-2,3.623266372703373E-2,0.44484304590981749,1.5651822571522745E-2,2.4589265153968642E-2,2.3096278567309086E-2,1.0528087511009265E-2,9.4752787599083343E-3,8.5277508839174919E-3,7.674975795525776E-3,6.907478215973175E-3,1.6475740801829657E-2,8.0680378670533823E-3,3.7547594704746313E-3,5.548519857936301E-3,5.4722917951350557E-3,2.2847954151329927E-3,2.0563158736197204E-3,1.8506842862577521E-3,1.6656158576319653E-3,1.4990542718688049E-3,1.3491488446819393E-3,1.2142339602137591E-3,1.0928105641923921E-3,9.8352950777314571E-4,8.8517655699582403E-4,{"$f":"SUM(BQ60:BQ109)","v":7.9665890129625714E-4},7.1699301116661361E-4,6.452937100499274E-4,5.807643390449346E-4,5.2268790514040228E-4,4.7041911462636815E-4,4.2337720316372804E-4,3.8103948284739239E-4,3.4293553456267927E-4,3.0864198110642409E-4,2.7777778299574392E-4,2.5000000469614013E-4,2.2500000422649943E-4,2.0250000380381343E-4,1.8225000342346259E-4,4.49337277126835E-4,4.1840677696372868E-5,{"$f":"SUM(CH60:CH109)","v":1.145817898302536E-4},{"$f":"SUM(CI60:CI109)","v":5.9283800974867522E-4},{"$f":"SUM(CJ60:CJ109)","v":4.4165227640879934E-4}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D18","v":"Asset Class 1"},{"$f":"'TAB input'!$E18","v":"Pipelines"},null,17.49905247629416,{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9343388248839994},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8850805342087638},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8407480726010512},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8008488571541101},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7649395632518632},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7326211987398414},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7035346706790213},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.677356795424283},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2512168532808299},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19083671060704011},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.17175303954633608},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15457773559170249},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13911996203253224},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12520796582927901},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11268716924635111},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10141845232171601},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.1276607089544382E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.2148946380589949E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.3934051742530954E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.6540646568277878E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9886581911450076E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3897923720305073E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8508131348274558E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.365731821344708E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9291586392102375E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5362427752892146E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.182618497760295E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8643566479842668E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5779209831858399E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.3201288848672581E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0881159963805306E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8793043967424768E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6913739570682276E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.522236561361406E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3700129052252683E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2330116147027399E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1097104532324622E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.9873940790921548E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.988654671182917E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.0897892040646263E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2808102836581599E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5527292552923517E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.8974563297631202E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.307710696786822E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7769396271081579E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2992456643973411E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8693210979576379E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.482388988161873E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1341500893456585E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8207350804110905E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5386615723700066E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2847954151329927E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0563158736197204E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8506842862577521E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6656158576319653E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4990542718688049E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3491488446819393E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2142339602137591E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0928105641923921E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.8352950777314571E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.8517655699582403E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.9665890129625714E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.1699301116661361E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.452937100499274E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.807643390449346E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.2268790514040228E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.7041911462636815E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.2337720316372804E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8103948284739239E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.4293553456267927E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.0864198110642409E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7777778299574392E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.5000000469614013E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.2500000422649943E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.0250000380381343E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8225000342346259E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.49337277126835E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.1840677696372868E-5},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.145817898302536E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9283800974867522E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D9>-1, 'Capital base tracking summary'!$D9<0), AND('Capital base tracking summary'!$G9=0, ROUND('Capital base tracking summary'!$F9, 6)<>0, COUNTIF('Capital base input'!132:132, \">0\")<>0), AND('Capital base tracking summary'!$G9=0, 'Capital base tracking summary'!$D9=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$32:$32, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$32:$32, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$32:$32, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4165227640879934E-4}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D19","v":"Asset Class 2"},{"$f":"'TAB input'!$E19","v":"Compressors"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D10>-1, 'Capital base tracking summary'!$D10<0), AND('Capital base tracking summary'!$G10=0, ROUND('Capital base tracking summary'!$F10, 6)<>0, COUNTIF('Capital base input'!133:133, \">0\")<>0), AND('Capital base tracking summary'!$G10=0, 'Capital base tracking summary'!$D10=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$60:$60, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$60:$60, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$60:$60, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D20","v":"Asset Class 3"},{"$f":"'TAB input'!$E20","v":"Meter Station "},null,10.722843581120895,{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0476368099750692},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0177531775420416},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.99085790835231669},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.96665216608156446},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.94486699803788732},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.92526034679857794},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.90761436068319956},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.89173297317935896},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.87743972442590235},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.86457580054779148},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.35067326478290073},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.3778005071428305E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.4400204564285472E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.5960184107856932E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.8364165697071239E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.1527749127364098E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.5374974214627698E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9837476793164921E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4853729113848433E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.0368356202463575E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.6331520582217218E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2698368523995484E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.9428531671595912E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.64856785044363E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.383711065399266E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.1453399588593394E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.9308059629734049E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7377253666760628E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5639528300084578E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.4075575470076138E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2668017923068509E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1401216130761657E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.0261094517685483E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.2349850659169067E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.3114865593252249E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.4803379033926906E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.7323041130534439E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.0590737017480953E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.4531663315732686E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.9078496984159385E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.4170647285743294E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9753582557169138E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5778224301452133E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.220040187130669E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8980361684176181E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6082325515758339E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2606419703872019E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5856488788915094E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2060938112897261E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.7277847775252105E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.933630222765049E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D11>-1, 'Capital base tracking summary'!$D11<0), AND('Capital base tracking summary'!$G11=0, ROUND('Capital base tracking summary'!$F11, 6)<>0, COUNTIF('Capital base input'!134:134, \">0\")<>0), AND('Capital base tracking summary'!$G11=0, 'Capital base tracking summary'!$D11=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$88:$88, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$88:$88, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$88:$88, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D21","v":"Asset Class 4"},{"$f":"'TAB input'!$E21","v":"SCADA"},null,1.2364998718196996,{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.15765210656162817},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14901866482655918},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14153634865616607},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13505167464182535},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12943162382939677},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12456091312529198},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12033963051506784},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11668118558620691},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8267665599099677E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.7861341130461027E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.547982897973289E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.3224052911926078E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.7496180029116827E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-1.0134457277907825E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D12>-1, 'Capital base tracking summary'!$D12<0), AND('Capital base tracking summary'!$G12=0, ROUND('Capital base tracking summary'!$F12, 6)<>0, COUNTIF('Capital base input'!135:135, \">0\")<>0), AND('Capital base tracking summary'!$G12=0, 'Capital base tracking summary'!$D12=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$116:$116, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$116:$116, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$116:$116, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D22","v":"Asset Class 5"},{"$f":"'TAB input'!$E22","v":"O&M Facilities"},null,5.1383994181710069,{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.6025787783997938},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.5762036400197021},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.2929924388685391},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.25550427251118846},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.22315665122461142},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.19275939632729522},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.29569622731163703},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.39897469598779162},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.1155897215918812E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":-2.2926926790553526E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.27167011298358457},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D13>-1, 'Capital base tracking summary'!$D13<0), AND('Capital base tracking summary'!$G13=0, ROUND('Capital base tracking summary'!$F13, 6)<>0, COUNTIF('Capital base input'!136:136, \">0\")<>0), AND('Capital base tracking summary'!$G13=0, 'Capital base tracking summary'!$D13=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$144:$144, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$144:$144, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$144:$144, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D23","v":"Asset Class 6"},{"$f":"'TAB input'!$E23","v":"Buildings"},null,2.9877184090355793,{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1493859204517789},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.14191662442918995},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.13482079320773044},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12807975354734394},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12167576586997675},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.11559197757647789},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.10981237869765399},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.1043217597627713},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.9105671774632739E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.4150388185901102E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.9442868776606052E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.4970725337775735E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":8.0722189070886935E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.6686079617342598E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":7.2851775636475477E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9209186854651716E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.5748727511919125E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.2461291136323184E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.9338226579507027E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6371315250531691E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.3552749488005112E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.0875112013604874E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.8331356412924624E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.5914788592278405E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.3619049162664472E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":4.143809670453126E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.9366191869304686E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.7397882275839449E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.5527988162047469E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.37515887539451E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.2064009316247838E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.046080885043545E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.8937768407913671E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.749087998751799E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.6116335988142076E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":2.4810519188734965E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.8403255081655665E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.42879657812897726},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.2100015687665617E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1591626251488079E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":1.1398403555076597E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D14>-1, 'Capital base tracking summary'!$D14<0), AND('Capital base tracking summary'!$G14=0, ROUND('Capital base tracking summary'!$F14, 6)<>0, COUNTIF('Capital base input'!137:137, \">0\")<>0), AND('Capital base tracking summary'!$G14=0, 'Capital base tracking summary'!$D14=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$172:$172, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$172:$172, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$172:$172, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D24","v":"Asset Class 7"},{"$f":"'TAB input'!$E24","v":"Land and Easement"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D15>-1, 'Capital base tracking summary'!$D15<0), AND('Capital base tracking summary'!$G15=0, ROUND('Capital base tracking summary'!$F15, 6)<>0, COUNTIF('Capital base input'!138:138, \">0\")<>0), AND('Capital base tracking summary'!$G15=0, 'Capital base tracking summary'!$D15=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$200:$200, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$200:$200, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$200:$200, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D25","v":"Asset Class 8"},{"$f":"'TAB input'!$E25","v":"Corporate Assets (IT)"},null,4.342715892114791,{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":3.8119376857755189},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.46590509206618025},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":5.6944150903409783E-2},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":6.9598645246183389E-3},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":9.6909884506413135E-4},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D16>-1, 'Capital base tracking summary'!$D16<0), AND('Capital base tracking summary'!$G16=0, ROUND('Capital base tracking summary'!$F16, 6)<>0, COUNTIF('Capital base input'!139:139, \">0\")<>0), AND('Capital base tracking summary'!$G16=0, 'Capital base tracking summary'!$D16=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$228:$228, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$228:$228, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$228:$228, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D26","v":"Asset Class 9"},{"$f":"'TAB input'!$E26","v":"Leased Assets"},null,2.1609941095758409,{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33926720888483186},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33926720888483186},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33926720888483186},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33926720888483186},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33926720888483186},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.33926720888483186},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0.12539085626684976},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D17>-1, 'Capital base tracking summary'!$D17<0), AND('Capital base tracking summary'!$G17=0, ROUND('Capital base tracking summary'!$F17, 6)<>0, COUNTIF('Capital base input'!140:140, \">0\")<>0), AND('Capital base tracking summary'!$G17=0, 'Capital base tracking summary'!$D17=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$256:$256, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$256:$256, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$256:$256, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D27","v":"Asset Class 10"},{"$f":"'TAB input'!$E27","v":"Leased assets post 2021"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D18>-1, 'Capital base tracking summary'!$D18<0), AND('Capital base tracking summary'!$G18=0, ROUND('Capital base tracking summary'!$F18, 6)<>0, COUNTIF('Capital base input'!141:141, \">0\")<>0), AND('Capital base tracking summary'!$G18=0, 'Capital base tracking summary'!$D18=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$284:$284, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$284:$284, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$284:$284, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D28","v":"Asset Class 11"},{"$f":"'TAB input'!$E28","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D19>-1, 'Capital base tracking summary'!$D19<0), AND('Capital base tracking summary'!$G19=0, ROUND('Capital base tracking summary'!$F19, 6)<>0, COUNTIF('Capital base input'!142:142, \">0\")<>0), AND('Capital base tracking summary'!$G19=0, 'Capital base tracking summary'!$D19=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$312:$312, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$312:$312, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$312:$312, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D29","v":"Asset Class 12"},{"$f":"'TAB input'!$E29","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D20>-1, 'Capital base tracking summary'!$D20<0), AND('Capital base tracking summary'!$G20=0, ROUND('Capital base tracking summary'!$F20, 6)<>0, COUNTIF('Capital base input'!143:143, \">0\")<>0), AND('Capital base tracking summary'!$G20=0, 'Capital base tracking summary'!$D20=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$340:$340, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$340:$340, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$340:$340, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D30","v":"Asset Class 13"},{"$f":"'TAB input'!$E30","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D21>-1, 'Capital base tracking summary'!$D21<0), AND('Capital base tracking summary'!$G21=0, ROUND('Capital base tracking summary'!$F21, 6)<>0, COUNTIF('Capital base input'!144:144, \">0\")<>0), AND('Capital base tracking summary'!$G21=0, 'Capital base tracking summary'!$D21=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$368:$368, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$368:$368, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$368:$368, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D31","v":"Asset Class 14"},{"$f":"'TAB input'!$E31","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D22>-1, 'Capital base tracking summary'!$D22<0), AND('Capital base tracking summary'!$G22=0, ROUND('Capital base tracking summary'!$F22, 6)<>0, COUNTIF('Capital base input'!145:145, \">0\")<>0), AND('Capital base tracking summary'!$G22=0, 'Capital base tracking summary'!$D22=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$396:$396, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$396:$396, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$396:$396, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D32","v":"Asset Class 15"},{"$f":"'TAB input'!$E32","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D23>-1, 'Capital base tracking summary'!$D23<0), AND('Capital base tracking summary'!$G23=0, ROUND('Capital base tracking summary'!$F23, 6)<>0, COUNTIF('Capital base input'!146:146, \">0\")<>0), AND('Capital base tracking summary'!$G23=0, 'Capital base tracking summary'!$D23=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$424:$424, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$424:$424, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$424:$424, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D33","v":"Asset Class 16"},{"$f":"'TAB input'!$E33","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D24>-1, 'Capital base tracking summary'!$D24<0), AND('Capital base tracking summary'!$G24=0, ROUND('Capital base tracking summary'!$F24, 6)<>0, COUNTIF('Capital base input'!147:147, \">0\")<>0), AND('Capital base tracking summary'!$G24=0, 'Capital base tracking summary'!$D24=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$452:$452, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$452:$452, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$452:$452, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D34","v":"Asset Class 17"},{"$f":"'TAB input'!$E34","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D25>-1, 'Capital base tracking summary'!$D25<0), AND('Capital base tracking summary'!$G25=0, ROUND('Capital base tracking summary'!$F25, 6)<>0, COUNTIF('Capital base input'!148:148, \">0\")<>0), AND('Capital base tracking summary'!$G25=0, 'Capital base tracking summary'!$D25=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$480:$480, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$480:$480, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$480:$480, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D35","v":"Asset Class 18"},{"$f":"'TAB input'!$E35","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D26>-1, 'Capital base tracking summary'!$D26<0), AND('Capital base tracking summary'!$G26=0, ROUND('Capital base tracking summary'!$F26, 6)<>0, COUNTIF('Capital base input'!149:149, \">0\")<>0), AND('Capital base tracking summary'!$G26=0, 'Capital base tracking summary'!$D26=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$508:$508, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$508:$508, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$508:$508, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D36","v":"Asset Class 19"},{"$f":"'TAB input'!$E36","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D27>-1, 'Capital base tracking summary'!$D27<0), AND('Capital base tracking summary'!$G27=0, ROUND('Capital base tracking summary'!$F27, 6)<>0, COUNTIF('Capital base input'!150:150, \">0\")<>0), AND('Capital base tracking summary'!$G27=0, 'Capital base tracking summary'!$D27=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$536:$536, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$536:$536, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$536:$536, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D37","v":"Asset Class 20"},{"$f":"'TAB input'!$E37","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D28>-1, 'Capital base tracking summary'!$D28<0), AND('Capital base tracking summary'!$G28=0, ROUND('Capital base tracking summary'!$F28, 6)<>0, COUNTIF('Capital base input'!151:151, \">0\")<>0), AND('Capital base tracking summary'!$G28=0, 'Capital base tracking summary'!$D28=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$564:$564, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$564:$564, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$564:$564, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D38","v":"Asset Class 21"},{"$f":"'TAB input'!$E38","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D29>-1, 'Capital base tracking summary'!$D29<0), AND('Capital base tracking summary'!$G29=0, ROUND('Capital base tracking summary'!$F29, 6)<>0, COUNTIF('Capital base input'!152:152, \">0\")<>0), AND('Capital base tracking summary'!$G29=0, 'Capital base tracking summary'!$D29=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$592:$592, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$592:$592, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$592:$592, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D39","v":"Asset Class 22"},{"$f":"'TAB input'!$E39","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D30>-1, 'Capital base tracking summary'!$D30<0), AND('Capital base tracking summary'!$G30=0, ROUND('Capital base tracking summary'!$F30, 6)<>0, COUNTIF('Capital base input'!153:153, \">0\")<>0), AND('Capital base tracking summary'!$G30=0, 'Capital base tracking summary'!$D30=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$620:$620, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$620:$620, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$620:$620, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D40","v":"Asset Class 23"},{"$f":"'TAB input'!$E40","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D31>-1, 'Capital base tracking summary'!$D31<0), AND('Capital base tracking summary'!$G31=0, ROUND('Capital base tracking summary'!$F31, 6)<>0, COUNTIF('Capital base input'!154:154, \">0\")<>0), AND('Capital base tracking summary'!$G31=0, 'Capital base tracking summary'!$D31=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$648:$648, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$648:$648, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$648:$648, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D41","v":"Asset Class 24"},{"$f":"'TAB input'!$E41","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D32>-1, 'Capital base tracking summary'!$D32<0), AND('Capital base tracking summary'!$G32=0, ROUND('Capital base tracking summary'!$F32, 6)<>0, COUNTIF('Capital base input'!155:155, \">0\")<>0), AND('Capital base tracking summary'!$G32=0, 'Capital base tracking summary'!$D32=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$676:$676, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$676:$676, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$676:$676, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D42","v":"Asset Class 25"},{"$f":"'TAB input'!$E42","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D33>-1, 'Capital base tracking summary'!$D33<0), AND('Capital base tracking summary'!$G33=0, ROUND('Capital base tracking summary'!$F33, 6)<>0, COUNTIF('Capital base input'!156:156, \">0\")<>0), AND('Capital base tracking summary'!$G33=0, 'Capital base tracking summary'!$D33=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$704:$704, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$704:$704, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$704:$704, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D43","v":"Asset Class 26"},{"$f":"'TAB input'!$E43","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D34>-1, 'Capital base tracking summary'!$D34<0), AND('Capital base tracking summary'!$G34=0, ROUND('Capital base tracking summary'!$F34, 6)<>0, COUNTIF('Capital base input'!157:157, \">0\")<>0), AND('Capital base tracking summary'!$G34=0, 'Capital base tracking summary'!$D34=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$732:$732, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$732:$732, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$732:$732, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D44","v":"Asset Class 27"},{"$f":"'TAB input'!$E44","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D35>-1, 'Capital base tracking summary'!$D35<0), AND('Capital base tracking summary'!$G35=0, ROUND('Capital base tracking summary'!$F35, 6)<>0, COUNTIF('Capital base input'!158:158, \">0\")<>0), AND('Capital base tracking summary'!$G35=0, 'Capital base tracking summary'!$D35=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$760:$760, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$760:$760, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$760:$760, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D45","v":"Asset Class 28"},{"$f":"'TAB input'!$E45","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D36>-1, 'Capital base tracking summary'!$D36<0), AND('Capital base tracking summary'!$G36=0, ROUND('Capital base tracking summary'!$F36, 6)<>0, COUNTIF('Capital base input'!159:159, \">0\")<>0), AND('Capital base tracking summary'!$G36=0, 'Capital base tracking summary'!$D36=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$788:$788, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$788:$788, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$788:$788, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D46","v":"Asset Class 29"},{"$f":"'TAB input'!$E46","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D37>-1, 'Capital base tracking summary'!$D37<0), AND('Capital base tracking summary'!$G37=0, ROUND('Capital base tracking summary'!$F37, 6)<>0, COUNTIF('Capital base input'!160:160, \">0\")<>0), AND('Capital base tracking summary'!$G37=0, 'Capital base tracking summary'!$D37=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$816:$816, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$816:$816, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$816:$816, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D47","v":"Asset Class 30"},{"$f":"'TAB input'!$E47","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D38>-1, 'Capital base tracking summary'!$D38<0), AND('Capital base tracking summary'!$G38=0, ROUND('Capital base tracking summary'!$F38, 6)<>0, COUNTIF('Capital base input'!161:161, \">0\")<>0), AND('Capital base tracking summary'!$G38=0, 'Capital base tracking summary'!$D38=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$844:$844, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$844:$844, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$844:$844, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D48","v":"Asset Class 31"},{"$f":"'TAB input'!$E48","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D39>-1, 'Capital base tracking summary'!$D39<0), AND('Capital base tracking summary'!$G39=0, ROUND('Capital base tracking summary'!$F39, 6)<>0, COUNTIF('Capital base input'!162:162, \">0\")<>0), AND('Capital base tracking summary'!$G39=0, 'Capital base tracking summary'!$D39=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$872:$872, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$872:$872, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$872:$872, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D49","v":"Asset Class 32"},{"$f":"'TAB input'!$E49","v":0},null,{"$f":"SUM(H91:XFD91)","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D40>-1, 'Capital base tracking summary'!$D40<0), AND('Capital base tracking summary'!$G40=0, ROUND('Capital base tracking summary'!$F40, 6)<>0, COUNTIF('Capital base input'!163:163, \">0\")<>0), AND('Capital base tracking summary'!$G40=0, 'Capital base tracking summary'!$D40=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$900:$900, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$900:$900, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$900:$900, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D50","v":"Asset Class 33"},{"$f":"'TAB input'!$E50","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D41>-1, 'Capital base tracking summary'!$D41<0), AND('Capital base tracking summary'!$G41=0, ROUND('Capital base tracking summary'!$F41, 6)<>0, COUNTIF('Capital base input'!164:164, \">0\")<>0), AND('Capital base tracking summary'!$G41=0, 'Capital base tracking summary'!$D41=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$928:$928, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$928:$928, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$928:$928, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D51","v":"Asset Class 34"},{"$f":"'TAB input'!$E51","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D42>-1, 'Capital base tracking summary'!$D42<0), AND('Capital base tracking summary'!$G42=0, ROUND('Capital base tracking summary'!$F42, 6)<>0, COUNTIF('Capital base input'!165:165, \">0\")<>0), AND('Capital base tracking summary'!$G42=0, 'Capital base tracking summary'!$D42=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$956:$956, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$956:$956, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$956:$956, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D52","v":"Asset Class 35"},{"$f":"'TAB input'!$E52","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D43>-1, 'Capital base tracking summary'!$D43<0), AND('Capital base tracking summary'!$G43=0, ROUND('Capital base tracking summary'!$F43, 6)<>0, COUNTIF('Capital base input'!166:166, \">0\")<>0), AND('Capital base tracking summary'!$G43=0, 'Capital base tracking summary'!$D43=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$984:$984, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$984:$984, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$984:$984, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D53","v":"Asset Class 36"},{"$f":"'TAB input'!$E53","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D44>-1, 'Capital base tracking summary'!$D44<0), AND('Capital base tracking summary'!$G44=0, ROUND('Capital base tracking summary'!$F44, 6)<>0, COUNTIF('Capital base input'!167:167, \">0\")<>0), AND('Capital base tracking summary'!$G44=0, 'Capital base tracking summary'!$D44=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1012:$1012, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1012:$1012, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1012:$1012, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D54","v":"Asset Class 37"},{"$f":"'TAB input'!$E54","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D45>-1, 'Capital base tracking summary'!$D45<0), AND('Capital base tracking summary'!$G45=0, ROUND('Capital base tracking summary'!$F45, 6)<>0, COUNTIF('Capital base input'!168:168, \">0\")<>0), AND('Capital base tracking summary'!$G45=0, 'Capital base tracking summary'!$D45=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1040:$1040, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1040:$1040, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1040:$1040, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D55","v":"Asset Class 38"},{"$f":"'TAB input'!$E55","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D46>-1, 'Capital base tracking summary'!$D46<0), AND('Capital base tracking summary'!$G46=0, ROUND('Capital base tracking summary'!$F46, 6)<>0, COUNTIF('Capital base input'!169:169, \">0\")<>0), AND('Capital base tracking summary'!$G46=0, 'Capital base tracking summary'!$D46=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1068:$1068, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1068:$1068, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1068:$1068, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D56","v":"Asset Class 39"},{"$f":"'TAB input'!$E56","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D47>-1, 'Capital base tracking summary'!$D47<0), AND('Capital base tracking summary'!$G47=0, ROUND('Capital base tracking summary'!$F47, 6)<>0, COUNTIF('Capital base input'!170:170, \">0\")<>0), AND('Capital base tracking summary'!$G47=0, 'Capital base tracking summary'!$D47=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1096:$1096, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1096:$1096, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1096:$1096, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D57","v":"Asset Class 40"},{"$f":"'TAB input'!$E57","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D48>-1, 'Capital base tracking summary'!$D48<0), AND('Capital base tracking summary'!$G48=0, ROUND('Capital base tracking summary'!$F48, 6)<>0, COUNTIF('Capital base input'!171:171, \">0\")<>0), AND('Capital base tracking summary'!$G48=0, 'Capital base tracking summary'!$D48=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1124:$1124, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1124:$1124, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1124:$1124, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D58","v":"Asset Class 41"},{"$f":"'TAB input'!$E58","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D49>-1, 'Capital base tracking summary'!$D49<0), AND('Capital base tracking summary'!$G49=0, ROUND('Capital base tracking summary'!$F49, 6)<>0, COUNTIF('Capital base input'!172:172, \">0\")<>0), AND('Capital base tracking summary'!$G49=0, 'Capital base tracking summary'!$D49=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1152:$1152, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1152:$1152, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1152:$1152, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D59","v":"Asset Class 42"},{"$f":"'TAB input'!$E59","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D50>-1, 'Capital base tracking summary'!$D50<0), AND('Capital base tracking summary'!$G50=0, ROUND('Capital base tracking summary'!$F50, 6)<>0, COUNTIF('Capital base input'!173:173, \">0\")<>0), AND('Capital base tracking summary'!$G50=0, 'Capital base tracking summary'!$D50=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1180:$1180, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1180:$1180, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1180:$1180, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D60","v":"Asset Class 43"},{"$f":"'TAB input'!$E60","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D51>-1, 'Capital base tracking summary'!$D51<0), AND('Capital base tracking summary'!$G51=0, ROUND('Capital base tracking summary'!$F51, 6)<>0, COUNTIF('Capital base input'!174:174, \">0\")<>0), AND('Capital base tracking summary'!$G51=0, 'Capital base tracking summary'!$D51=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1208:$1208, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1208:$1208, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1208:$1208, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D61","v":"Asset Class 44"},{"$f":"'TAB input'!$E61","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D52>-1, 'Capital base tracking summary'!$D52<0), AND('Capital base tracking summary'!$G52=0, ROUND('Capital base tracking summary'!$F52, 6)<>0, COUNTIF('Capital base input'!175:175, \">0\")<>0), AND('Capital base tracking summary'!$G52=0, 'Capital base tracking summary'!$D52=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1236:$1236, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1236:$1236, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1236:$1236, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D62","v":"Asset Class 45"},{"$f":"'TAB input'!$E62","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D53>-1, 'Capital base tracking summary'!$D53<0), AND('Capital base tracking summary'!$G53=0, ROUND('Capital base tracking summary'!$F53, 6)<>0, COUNTIF('Capital base input'!176:176, \">0\")<>0), AND('Capital base tracking summary'!$G53=0, 'Capital base tracking summary'!$D53=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1264:$1264, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1264:$1264, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1264:$1264, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D63","v":"Asset Class 46"},{"$f":"'TAB input'!$E63","v":0},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D54>-1, 'Capital base tracking summary'!$D54<0), AND('Capital base tracking summary'!$G54=0, ROUND('Capital base tracking summary'!$F54, 6)<>0, COUNTIF('Capital base input'!177:177, \">0\")<>0), AND('Capital base tracking summary'!$G54=0, 'Capital base tracking summary'!$D54=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1292:$1292, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1292:$1292, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1292:$1292, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D64","v":"Asset Class 47"},{"$f":"'TAB input'!$E64","v":"Spare straight-line tax asset class"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D55>-1, 'Capital base tracking summary'!$D55<0), AND('Capital base tracking summary'!$G55=0, ROUND('Capital base tracking summary'!$F55, 6)<>0, COUNTIF('Capital base input'!178:178, \">0\")<>0), AND('Capital base tracking summary'!$G55=0, 'Capital base tracking summary'!$D55=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1320:$1320, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1320:$1320, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1320:$1320, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D65","v":"Asset Class 48"},{"$f":"'TAB input'!$E65","v":"Buildings "},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D56>-1, 'Capital base tracking summary'!$D56<0), AND('Capital base tracking summary'!$G56=0, ROUND('Capital base tracking summary'!$F56, 6)<>0, COUNTIF('Capital base input'!179:179, \">0\")<>0), AND('Capital base tracking summary'!$G56=0, 'Capital base tracking summary'!$D56=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1348:$1348, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1348:$1348, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1348:$1348, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D66","v":"Asset Class 49"},{"$f":"'TAB input'!$E66","v":"In-house software"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D57>-1, 'Capital base tracking summary'!$D57<0), AND('Capital base tracking summary'!$G57=0, ROUND('Capital base tracking summary'!$F57, 6)<>0, COUNTIF('Capital base input'!180:180, \">0\")<>0), AND('Capital base tracking summary'!$G57=0, 'Capital base tracking summary'!$D57=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1376:$1376, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1376:$1376, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1376:$1376, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[null,null,null,{"$f":"\"Asset Class \"&'TAB input'!$D67","v":"Asset Class 50"},{"$f":"'TAB input'!$E67","v":"Equity raising costs"},null,0,{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=H$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(H$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=I$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(I$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=J$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(J$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=K$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(K$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=L$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(L$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=M$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(M$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=N$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(N$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=O$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(O$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=P$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(P$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Q$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Q$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=R$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(R$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=S$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(S$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=T$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(T$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=U$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(U$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=V$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(V$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=W$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(W$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=X$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(X$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Y$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Y$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=Z$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(Z$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AQ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AR$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AS$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AT$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AU$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AV$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AW$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AX$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AY$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=AZ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(AZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BK$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BK$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BL$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BL$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BM$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BM$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BN$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BN$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BO$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BO$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BP$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BP$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BQ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BQ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BR$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BR$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BS$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BS$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BT$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BT$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BU$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BU$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BV$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BV$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BW$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BW$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BX$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BX$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BY$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BY$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=BZ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(BZ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CA$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CA$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CB$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CB$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CC$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CC$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CD$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CD$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CE$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CE$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CF$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CF$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CG$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CG$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CH$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CH$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CI$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CI$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0},{"$f":"IF(OR(AND('Capital base tracking summary'!$D58>-1, 'Capital base tracking summary'!$D58<0), AND('Capital base tracking summary'!$G58=0, ROUND('Capital base tracking summary'!$F58, 6)<>0, COUNTIF('Capital base input'!181:181, \">0\")<>0), AND('Capital base tracking summary'!$G58=0, 'Capital base tracking summary'!$D58=0)), IF($H$4=CJ$4, SUM(INDEX('TAB tracking'!$1404:$1404, MATCH($H$4, 'TAB tracking'!$4:$4)):INDEX('TAB tracking'!$1404:$1404, MATCH($CJ$4, 'TAB tracking'!$4:$4))), 0), IFERROR(INDEX('TAB tracking'!$1404:$1404, 1, MATCH(CJ$4, 'TAB tracking'!$4:$4, 0)), 0))","v":0}]
[]
[]
[null,null,null,"Year",null,{"$f":"INDEX('TAB input'!$4:$4, 1, LOOKUP(2,1/('TAB input'!$10:$10<>\"\"),COLUMN('TAB input'!$10:$10))-2)","v":"2019-20"},{"$f":"IF(LEN(F112)>4,CONCATENATE(LEFT(F112,4)+1&\"-\"&IF(RIGHT(F112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(F112, 2)=\"99\", \"00\", RIGHT(F112,2)+1)),F112+1)","v":"2020-21"},{"$f":"IF(LEN(G112)>4,CONCATENATE(LEFT(G112,4)+1&\"-\"&IF(RIGHT(G112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(G112, 2)=\"99\", \"00\", RIGHT(G112,2)+1)),G112+1)","v":"2021-22"},{"$f":"IF(LEN(H112)>4,CONCATENATE(LEFT(H112,4)+1&\"-\"&IF(RIGHT(H112, 2)<\"09\", \"0\",\"\")&IF(RIGHT(H112, 2)=\"99\", \"00\", RIGHT(H112,2)+1)),H112+1)","v":"2022-23"},"2023-24","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,null,null,"RFM actual TAB depreciation output"]
[]
[null,null,null,"Actual TAB depreciation ($m, nominal)",null,null,{"$f":"SUM(G116:G165)","v":0},{"$f":"SUM(H116:H165)","v":4.3645878824923914},6.1640672334703455,5.4401512576140671,5.1538469868675678,5.8062711883754528,0,0,0,0,0]
[null,null,null,null,{"$f":"'TAB input'!E18","v":"Pipelines"},null,{"$f":"IF(COUNT($F116:F116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:G116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.164523608131641},{"$f":"IF(COUNT($F116:H116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.6228130851316411},{"$f":"IF(COUNT($F116:I116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.534715979431641},{"$f":"IF(COUNT($F116:J116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5237649733016412},{"$f":"IF(COUNT($F116:K116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7644560589675948},{"$f":"IF(COUNT($F116:L116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:M116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:N116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:O116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F116:P116)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!32:32, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E19","v":"Compressors"},null,{"$f":"IF(COUNT($F117:F117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:G117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:H117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:I117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:J117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:K117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:L117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:M117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:N117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:O117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F117:P117)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!60:60, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E20","v":"Meter Station "},null,{"$f":"IF(COUNT($F118:F118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:G118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15253159564479357},{"$f":"IF(COUNT($F118:H118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.2019069456447937},{"$f":"IF(COUNT($F118:I118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.0249286306447936},{"$f":"IF(COUNT($F118:J118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.9956788161447937},{"$f":"IF(COUNT($F118:K118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.0175942160117664},{"$f":"IF(COUNT($F118:L118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:M118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:N118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:O118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F118:P118)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!88:88, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E21","v":"SCADA"},null,{"$f":"IF(COUNT($F119:F119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:G119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":9.4794563548610863E-2},{"$f":"IF(COUNT($F119:H119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.16557257754861088},{"$f":"IF(COUNT($F119:I119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.19337095168194418},{"$f":"IF(COUNT($F119:J119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.1791079972641664},{"$f":"IF(COUNT($F119:K119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.16761377010209233},{"$f":"IF(COUNT($F119:L119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:M119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:N119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:O119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F119:P119)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!116:116, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E22","v":"O&M Facilities"},null,{"$f":"IF(COUNT($F120:F120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:G120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.5711506162825142},{"$f":"IF(COUNT($F120:H120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.7756963207604679},{"$f":"IF(COUNT($F120:I120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.1835431167458568},{"$f":"IF(COUNT($F120:J120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":1.959918889558385},{"$f":"IF(COUNT($F120:K120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":2.3647597622878389},{"$f":"IF(COUNT($F120:L120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:M120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:N120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:O120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F120:P120)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!144:144, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E23","v":"Buildings"},null,{"$f":"IF(COUNT($F121:F121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:G121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":4.2320290000000003E-2},{"$f":"IF(COUNT($F121:H121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":5.88110955E-2},{"$f":"IF(COUNT($F121:I121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.16432537022499999},{"$f":"IF(COUNT($F121:J121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15610910171375},{"$f":"IF(COUNT($F121:K121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.15258017212132849},{"$f":"IF(COUNT($F121:L121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:M121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:N121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:O121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F121:P121)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!172:172, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E24","v":"Land and Easement"},null,{"$f":"IF(COUNT($F122:F122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:G122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:H122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:I122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:J122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:K122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:L122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:M122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:N122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:O122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F122:P122)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!200:200, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E25","v":"Corporate Assets (IT)"},null,{"$f":"IF(COUNT($F123:F123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:G123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:H123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:I123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:J123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:K123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:L123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:M123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:N123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:O123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F123:P123)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!228:228, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E26","v":"Leased Assets"},null,{"$f":"IF(COUNT($F124:F124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:G124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.33926720888483186},{"$f":"IF(COUNT($F124:H124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.33926720888483186},{"$f":"IF(COUNT($F124:I124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.33926720888483186},{"$f":"IF(COUNT($F124:J124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.33926720888483186},{"$f":"IF(COUNT($F124:K124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0.33926720888483186},{"$f":"IF(COUNT($F124:L124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:M124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:N124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:O124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F124:P124)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!256:256, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E27","v":"Leased assets post 2021"},null,{"$f":"IF(COUNT($F125:F125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:G125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:H125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:I125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:J125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:K125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:L125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:M125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:N125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:O125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F125:P125)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!284:284, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E28","v":0},null,{"$f":"IF(COUNT($F126:F126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:G126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:H126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:I126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:J126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:K126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:L126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:M126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:N126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:O126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F126:P126)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!312:312, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E29","v":0},null,{"$f":"IF(COUNT($F127:F127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:G127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:H127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:I127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:J127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:K127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:L127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:M127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:N127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:O127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F127:P127)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!340:340, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E30","v":0},null,{"$f":"IF(COUNT($F128:F128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:G128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:H128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:I128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:J128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:K128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:L128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:M128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:N128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:O128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F128:P128)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!368:368, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E31","v":0},null,{"$f":"IF(COUNT($F129:F129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:G129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:H129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:I129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:J129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:K129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:L129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:M129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:N129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:O129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F129:P129)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!396:396, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E32","v":0},null,{"$f":"IF(COUNT($F130:F130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:G130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:H130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:I130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:J130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:K130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:L130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:M130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:N130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:O130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F130:P130)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!424:424, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E33","v":0},null,{"$f":"IF(COUNT($F131:F131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:G131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:H131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:I131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:J131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:K131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:L131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:M131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:N131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:O131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F131:P131)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!452:452, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E34","v":0},null,{"$f":"IF(COUNT($F132:F132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:G132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:H132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:I132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:J132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:K132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:L132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:M132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:N132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:O132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F132:P132)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!480:480, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E35","v":0},null,{"$f":"IF(COUNT($F133:F133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:G133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:H133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:I133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:J133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:K133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:L133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:M133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:N133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:O133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F133:P133)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!508:508, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E36","v":0},null,{"$f":"IF(COUNT($F134:F134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:G134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:H134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:I134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:J134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:K134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:L134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:M134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:N134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:O134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F134:P134)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!536:536, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E37","v":0},null,{"$f":"IF(COUNT($F135:F135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:G135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:H135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:I135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:J135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:K135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:L135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:M135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:N135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:O135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F135:P135)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!564:564, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E38","v":0},null,{"$f":"IF(COUNT($F136:F136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:G136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:H136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:I136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:J136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:K136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:L136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:M136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:N136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:O136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F136:P136)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!592:592, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E39","v":0},null,{"$f":"IF(COUNT($F137:F137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:G137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:H137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:I137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:J137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:K137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:L137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:M137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:N137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:O137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F137:P137)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!620:620, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E40","v":0},null,{"$f":"IF(COUNT($F138:F138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:G138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:H138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:I138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:J138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:K138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:L138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:M138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:N138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:O138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F138:P138)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!648:648, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E41","v":0},null,{"$f":"IF(COUNT($F139:F139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:G139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:H139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:I139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:J139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:K139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:L139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:M139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:N139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:O139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F139:P139)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!676:676, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E42","v":0},null,{"$f":"IF(COUNT($F140:F140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:G140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:H140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:I140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:J140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:K140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:L140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:M140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:N140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:O140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F140:P140)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!704:704, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E43","v":0},null,{"$f":"IF(COUNT($F141:F141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:G141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:H141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:I141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:J141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:K141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:L141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:M141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:N141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:O141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F141:P141)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!732:732, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E44","v":0},null,{"$f":"IF(COUNT($F142:F142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:G142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:H142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:I142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:J142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:K142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:L142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:M142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:N142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:O142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F142:P142)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!760:760, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E45","v":0},null,{"$f":"IF(COUNT($F143:F143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:G143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:H143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:I143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:J143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:K143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:L143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:M143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:N143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:O143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F143:P143)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!788:788, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E46","v":0},null,{"$f":"IF(COUNT($F144:F144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:G144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:H144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:I144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:J144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:K144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:L144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:M144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:N144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:O144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F144:P144)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!816:816, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E47","v":0},null,{"$f":"IF(COUNT($F145:F145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:G145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:H145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:I145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:J145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:K145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:L145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:M145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:N145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:O145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F145:P145)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!844:844, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E48","v":0},null,{"$f":"IF(COUNT($F146:F146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:G146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:H146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:I146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:J146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:K146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:L146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:M146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:N146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:O146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F146:P146)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!872:872, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E49","v":0},null,{"$f":"IF(COUNT($F147:F147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:G147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:H147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:I147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:J147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:K147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:L147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:M147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:N147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:O147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F147:P147)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!900:900, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E50","v":0},null,{"$f":"IF(COUNT($F148:F148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:G148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:H148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:I148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:J148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:K148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:L148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:M148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:N148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:O148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F148:P148)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!928:928, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E51","v":0},null,{"$f":"IF(COUNT($F149:F149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:G149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:H149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:I149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:J149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:K149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:L149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:M149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:N149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:O149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F149:P149)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!956:956, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E52","v":0},null,{"$f":"IF(COUNT($F150:F150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:G150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:H150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:I150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:J150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:K150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:L150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:M150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:N150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:O150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F150:P150)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!984:984, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E53","v":0},null,{"$f":"IF(COUNT($F151:F151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:G151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:H151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:I151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:J151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:K151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:L151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:M151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:N151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:O151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F151:P151)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1012:1012, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E54","v":0},null,{"$f":"IF(COUNT($F152:F152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:G152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:H152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:I152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:J152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:K152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:L152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:M152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:N152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:O152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F152:P152)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1040:1040, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E55","v":0},null,{"$f":"IF(COUNT($F153:F153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:G153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:H153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:I153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:J153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:K153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:L153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:M153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:N153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:O153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F153:P153)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1068:1068, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E56","v":0},null,{"$f":"IF(COUNT($F154:F154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:G154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:H154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:I154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:J154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:K154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:L154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:M154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:N154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:O154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F154:P154)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1096:1096, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E57","v":0},null,{"$f":"IF(COUNT($F155:F155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:G155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:H155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:I155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:J155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:K155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:L155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:M155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:N155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:O155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F155:P155)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1124:1124, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E58","v":0},null,{"$f":"IF(COUNT($F156:F156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:G156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:H156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:I156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:J156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:K156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:L156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:M156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:N156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:O156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F156:P156)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1152:1152, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E59","v":0},null,{"$f":"IF(COUNT($F157:F157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:G157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:H157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:I157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:J157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:K157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:L157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:M157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:N157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:O157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F157:P157)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1180:1180, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E60","v":0},null,{"$f":"IF(COUNT($F158:F158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:G158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:H158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:I158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:J158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:K158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:L158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:M158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:N158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:O158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F158:P158)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1208:1208, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E61","v":0},null,{"$f":"IF(COUNT($F159:F159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:G159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:H159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:I159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:J159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:K159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:L159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:M159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:N159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:O159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F159:P159)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1236:1236, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E62","v":0},null,{"$f":"IF(COUNT($F160:F160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:G160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:H160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:I160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:J160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:K160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:L160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:M160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:N160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:O160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F160:P160)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1264:1264, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E63","v":0},null,{"$f":"IF(COUNT($F161:F161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:G161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:H161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:I161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:J161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:K161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:L161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:M161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:N161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:O161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F161:P161)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1292:1292, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E64","v":"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'!1320:1320, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:G162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:H162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:I162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:J162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:K162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:L162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:M162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:N162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:O162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F162:P162)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1320:1320, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E65","v":"Buildings "},null,{"$f":"IF(COUNT($F163:F163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:G163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:H163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:I163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:J163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:K163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:L163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:M163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:N163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:O163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F163:P163)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1348:1348, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E66","v":"In-house software"},null,{"$f":"IF(COUNT($F164:F164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:G164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:H164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:I164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:J164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:K164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:L164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:M164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:N164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:O164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F164:P164)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1376:1376, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]
[null,null,null,null,{"$f":"'TAB input'!E67","v":"Equity raising costs"},null,{"$f":"IF(COUNT($F165:F165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(G$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:G165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(H$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:H165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(I$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:I165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(J$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:J165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(K$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:K165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(L$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:L165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(M$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:M165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(N$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:N165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(O$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:O165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(P$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0},{"$f":"IF(COUNT($F165:P165)<LOOKUP(2, 1/('TAB input'!$11:$11<>\"\"), 'TAB input'!$11:$11)+1, INDEX('TAB tracking'!1404:1404, 1, MATCH(Q$112, 'TAB tracking'!$4:$4, 0)), 0)","v":0}]